0.926
RevenueKD M
4.195
4.214
4.209
4.159
4.243
4.287
4.436
4.385
4.538
4.626
1.019
1.74%
0.87%
25
11.97
Revenue growth%
26.08
23.30
22.22
25.09
22.41
25.10
25.77
27.24
27.75
30.27
16.65
27.24
25.43
59
4.03
Gross margin%
15.04
12.75
10.27
11.87
10.98
8.05
8.99
6.12
5.72
3.02
5.08
6.12
9.63
15
23.98
Operating margin%
13.74
12.55
9.90
12.33
13.60
12.92
15.66
13.34
11.91
14.71
10.68
13.34
13.13
55
9.80
Net margin%
28.19
27.59
26.93
25.79
26.53
27.07
25.54
26.98
25.55
27.89
5.86
26.98
26.96
21
30.32
P/E ratio (avg)x
7.087
7.406
7.515
7.849
6.998
7.050
7.177
6.953
7.483
6.769
12.69
7.050
7.132
87
32.24
EV/EBITx
20.85
19.94
21.61
21.29
24.18
26.59
25.18
27.66
24.97
25.24
24.33
25.24
24.57
30
12.53
FCF yield (avg)%
28.01
26.48
25.97
23.14
22.83
24.86
24.98
26.74
26.76
27.53
18.52
26.74
26.23
36
15.97
FCF margin%
26.57
28.46
25.70
24.07
26.96
25.50
25.76
24.21
24.88
25.16
23.58
25.16
25.60
86
1.767
FCF / Net incomex
0.619
0.668
0.602
0.547
0.609
0.676
0.666
0.741
0.743
0.709
1.373
0.709
0.667
12
15.12
ROIC%
1.70
0.40
0.40
1.68
0.91
1.48
2.74
4.36
2.72
2.44
17.13
2.72
1.69
15
26.22
Return on equity%
19.78
20.50
22.10
21.40
20.01
21.86
21.95
21.88
23.86
24.11
10.44
21.95
21.87
7
29.47
Return on assets%
14.55
14.13
15.66
14.64
15.90
17.99
15.22
16.54
16.06
15.79
14.90
16.06
15.73
91
0.07
EPSKD
0.09
0.10
0.11
0.12
0.13
0.13
0.12
0.12
0.13
0.13
0.07
(0.39%)
4.03%
—
24.27
EPS growth%
19.27
21.54
24.35
22.49
20.65
20.61
18.40
18.26
19.53
17.93
12.20
18.40
20.07
64
0.06
Bookvalue per shKD
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.02
(3.89%)
1.38%
—
0.05
FCF per shareKD
0.06
0.07
0.06
0.06
0.07
0.08
0.09
0.08
0.09
0.08
0.06
4.21%
2.62%
—
0.05
Dividend per shKD
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.07
0.02
0.84%
1.91%
—
7.18
Div yield (avg)%
18.53
21.32
21.70
18.75
16.20
18.09
20.84
20.04
19.20
20.55
6.22
20.04
19.62
94
28.08
Payout ratio%
14.82
13.63
11.44
10.75
11.02
11.13
14.04
14.38
15.59
13.43
12.67
14.04
13.53
79
29.36
Shares (diluted)M
27.59
25.46
21.55
19.59
19.69
20.93
20.15
20.90
19.90
20.46
29.15
0.77%
(2.66%)
87
28.23
Buyback yield%
31.52
29.66
26.69
27.88
25.91
28.70
28.61
27.99
27.52
28.26
4.40
28.26
28.13
9
0.652
D/E ratiox
0.359
0.417
0.467
0.544
0.601
0.647
0.708
0.783
0.878
1.002
0.685
0.783
0.624
12
2.949
Enterprise valueKD M
1.499
1.472
1.348
1.368
1.473
1.338
1.362
1.413
1.309
1.261
0.363
(3.06%)
(3.25%)
85
3.322
LT debtKD M
0.732
0.691
0.618
0.599
0.571
0.498
0.431
0.397
0.419
0.452
2.313
(4.57%)
(5.92%)
13
Cost of revenue
0.87%
1.00×
Operating expenses
0.53%
0.97×
Goodwill & intangibles
16.20%