6.010
Revenuekr M
14.77
15.74
16.97
18.51
20.08
21.36
23.43
25.48
27.61
30.00
6.430
8.36%
8.01%
7
21.86
Revenue growth%
23.16
22.86
21.74
20.20
20.34
18.25
17.81
15.68
13.99
16.67
26.09
16.67
19.23
76
14.61
Gross margin%
7.75
5.43
7.15
5.32
2.35
0.40
0.40
0.40
0.40
0.40
18.75
0.40
1.37
59
2.29
Operating margin%
6.79
8.21
6.68
5.30
3.45
1.89
0.44
0.40
1.82
1.29
4.54
1.29
2.67
52
24.87
Net margin%
19.39
21.69
22.37
21.43
22.72
21.32
20.67
21.45
20.21
18.76
5.52
20.67
21.37
43
25.04
P/E ratio (avg)x
10.67
11.66
12.21
12.68
11.95
12.59
13.69
12.81
13.99
14.37
28.89
13.69
12.64
17
28.65
EV/EBITx
28.33
25.69
24.13
22.03
21.32
20.27
20.27
22.41
21.29
22.00
7.555
21.29
22.01
26
20.66
FCF yield (avg)%
30.79
29.71
31.63
31.81
28.92
27.83
30.27
31.82
31.96
34.47
18.88
31.82
31.21
41
19.05
FCF margin%
5.45
7.92
5.69
6.90
9.47
9.26
10.16
11.51
12.82
14.31
17.08
11.51
9.37
45
1.662
FCF / Net incomex
0.421
0.387
0.378
0.358
0.368
0.336
0.362
0.349
0.342
0.344
0.840
0.344
0.360
23
5.80
ROIC%
10.77
8.44
6.95
5.41
4.42
1.67
1.33
0.40
0.40
3.31
24.97
1.33
3.87
72
4.80
Return on equity%
25.97
24.73
26.89
25.87
28.44
30.20
27.78
29.62
27.21
25.93
10.67
27.78
27.05
33
17.84
Return on assets%
7.26
7.68
6.91
4.04
3.90
3.18
2.02
0.91
3.22
3.35
7.08
3.18
3.63
66
0.26
EPSkr
0.41
0.49
0.53
0.62
0.63
0.63
0.69
0.72
0.81
0.92
0.28
7.66%
10.56%
—
6.73
EPS growth%
10.45
11.37
13.31
13.57
14.48
17.08
16.48
14.18
15.66
12.95
24.98
15.66
13.87
46
0.53
Bookvalue per shkr
0.11
0.12
0.13
0.13
0.14
0.13
0.12
0.12
0.11
0.10
0.45
(5.16%)
0.05%
—
0.76
FCF per sharekr
0.61
0.56
0.52
0.53
0.52
0.53
0.49
0.51
0.54
0.59
0.59
2.50%
0.45%
—
0.33
Dividend per shkr
0.30
0.30
0.26
0.25
0.27
0.28
0.24
0.22
0.22
0.21
0.17
(4.55%)
(3.67%)
—
13.76
Div yield (avg)%
1.62
0.40
0.40
1.28
0.40
0.40
0.40
2.85
5.38
6.00
26.95
2.85
0.84
8
10.98
Payout ratio%
28.37
29.63
30.14
30.48
29.86
28.89
26.62
28.12
30.90
33.29
22.43
28.89
29.75
84
24.81
Shares (diluted)M
31.23
31.98
30.04
34.25
38.21
37.00
42.00
46.77
48.77
56.47
24.63
8.12%
7.52%
36
3.49
Buyback yield%
21.49
24.37
21.72
18.73
16.96
14.91
15.68
17.91
17.26
15.57
23.30
15.68
17.59
82
0.218
D/E ratiox
1.419
1.218
1.228
1.082
1.072
0.970
0.883
0.926
0.937
0.816
0.852
0.926
1.021
9
12.00
Enterprise valuekr M
16.62
18.11
20.31
19.14
19.88
18.80
17.60
20.55
20.05
22.46
14.19
2.46%
3.49%
55
20.99
LT debtkr M
47.20
49.45
49.15
59.20
65.98
79.25
93.44
97.96
103.2
122.9
3.172
13.25%
11.65%
26
Cost of revenue
7.48%
0.95×
Operating expenses
8.40%
1.04×
Cash and investments
15.61%
Spread over hurdle
18.39%