17.83
RevenueKD M
26.95
29.52
31.31
33.40
36.80
39.32
42.62
46.40
49.20
53.65
18.92
7.83%
7.87%
70
15.40
Revenue growth%
33.55
31.06
30.52
32.90
35.06
36.14
38.21
36.83
35.50
35.07
22.81
36.14
35.07
86
11.65
Gross margin%
25.67
26.25
24.82
24.05
25.77
25.92
27.40
26.96
27.54
30.07
21.76
27.40
26.09
10
27.84
Operating margin%
20.16
17.24
14.75
15.30
13.09
11.47
12.02
14.18
12.59
13.97
26.23
12.59
14.08
79
5.09
Net margin%
33.49
34.64
37.59
35.41
32.74
34.11
32.03
34.78
36.66
35.34
21.71
34.78
34.71
90
18.11
P/E ratio (avg)x
37.12
35.77
40.69
45.42
47.92
54.06
58.11
58.60
65.32
69.89
17.92
58.60
50.99
90
33.19
EV/EBITx
21.86
21.11
19.78
19.55
18.11
16.80
16.59
15.98
15.52
16.57
20.38
16.57
17.46
34
28.69
FCF yield (avg)%
11.08
8.67
5.73
5.14
4.76
3.99
6.63
9.57
9.29
8.94
24.85
8.94
7.65
56
12.07
FCF margin%
1.03
0.40
0.40
0.40
0.40
1.60
0.40
0.40
2.74
3.35
12.46
1.60
0.40
80
0.753
FCF / Net incomex
1.013
0.910
0.915
0.835
0.864
0.947
0.934
0.865
0.950
1.018
0.577
0.947
0.924
37
14.81
ROIC%
24.50
21.54
22.24
19.72
20.35
22.28
25.21
27.24
30.21
32.07
25.30
27.24
23.39
84
5.56
Return on equity%
26.44
26.65
24.14
26.96
29.01
28.14
29.76
28.03
26.13
26.60
14.50
28.03
26.81
78
27.40
Return on assets%
29.34
31.47
30.90
30.28
29.57
28.38
25.59
26.99
28.84
30.10
17.19
28.38
29.45
61
0.01
EPSKD
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.01
2.44%
4.98%
—
12.48
EPS growth%
30.06
32.11
32.52
32.91
30.47
27.67
29.69
31.10
29.39
31.71
22.28
29.69
30.78
72
0.02
Bookvalue per shKD
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.01
6.37%
6.09%
—
0.01
FCF per shareKD
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
3.88%
2.24%
—
0.03
Dividend per shKD
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.03
6.29%
5.74%
—
7.91
Div yield (avg)%
0.63
0.40
2.54
5.17
3.10
2.97
5.92
4.93
4.03
1.25
11.36
4.03
3.04
81
23.31
Payout ratio%
3.76
6.03
3.59
5.23
3.10
3.15
5.20
3.02
5.16
4.08
23.35
4.08
3.92
54
1.372
Shares (diluted)B
1.444
1.523
1.630
1.519
1.626
1.427
1.472
1.529
1.451
1.424
1.441
(2.61%)
0.55%
14
9.47
Buyback yield%
20.64
20.56
17.59
19.66
19.73
17.53
20.53
19.06
18.10
17.08
6.64
18.10
19.36
84
0.451
D/E ratiox
0.244
0.266
0.283
0.254
0.262
0.261
0.273
0.295
0.272
0.246
1.570
0.272
0.264
57
42.05
Enterprise valueKD M
54.49
58.71
61.24
64.72
62.00
67.23
74.52
73.31
68.37
63.79
10.02
0.57%
1.53%
43
37.70
LT debtKD M
13.79
13.68
13.95
12.88
12.85
14.79
14.77
16.25
15.86
17.93
43.71
6.90%
3.87%
59
Cost of revenue
8.18%
1.03×
Operating expenses
7.69%
0.98×
Property and equipment
17.53%
Cash and investments
17.33%
Spread over hurdle
(1.50%)