9.788
Revenuekr M
21.20
22.35
23.77
24.52
25.94
26.77
28.00
29.06
30.75
32.78
10.75
4.79%
4.94%
6
10.19
Revenue growth%
14.45
14.62
12.04
15.01
17.54
18.49
21.20
20.07
19.18
20.39
8.35
20.07
18.02
22
2.92
Gross margin%
17.61
16.32
19.02
18.95
18.85
18.36
19.36
18.64
19.33
18.42
2.85
18.64
18.75
36
6.70
Operating margin%
8.94
6.37
4.55
2.58
3.44
3.41
5.20
6.24
7.44
5.02
25.23
5.20
5.11
13
22.62
Net margin%
3.44
1.37
0.40
2.19
4.93
6.59
5.29
3.36
0.89
3.00
8.08
3.36
3.18
93
37.93
P/E ratio (avg)x
11.04
10.88
9.913
11.23
10.60
11.46
11.59
12.50
14.07
13.11
37.67
12.50
11.34
66
14.59
EV/EBITx
16.60
17.53
19.46
19.90
19.30
17.81
16.30
16.50
16.79
15.74
12.05
16.50
17.16
38
3.83
FCF yield (avg)%
0.40
0.40
3.05
5.77
8.49
7.93
8.74
6.26
7.65
7.24
9.15
7.65
6.75
26
9.51
FCF margin%
24.02
23.46
20.81
21.20
18.21
15.79
15.74
14.27
16.23
18.83
25.88
15.79
18.52
92
1.215
FCF / Net incomex
0.161
0.171
0.166
0.146
0.149
0.137
0.123
0.112
0.111
0.103
0.151
0.112
0.142
35
8.14
ROIC%
26.06
25.17
23.90
25.69
25.48
23.54
20.93
20.10
18.52
20.24
6.24
20.24
23.72
30
27.67
Return on equity%
11.62
13.83
14.15
13.01
15.73
18.09
20.27
22.69
25.24
27.90
10.09
22.69
16.91
56
21.16
Return on assets%
23.07
21.84
22.46
23.31
21.26
23.49
21.98
19.30
17.47
15.72
23.97
19.30
21.91
73
0.17
EPSkr
0.44
0.44
0.51
0.57
0.67
0.76
0.89
1.01
0.94
0.96
0.18
7.45%
9.94%
—
4.75
EPS growth%
0.40
0.41
1.81
3.53
2.41
0.54
0.40
3.39
1.33
4.26
15.97
1.33
1.57
47
0.45
Bookvalue per shkr
0.10
0.11
0.11
0.11
0.11
0.12
0.14
0.15
0.17
0.16
0.32
7.83%
5.40%
—
0.46
FCF per sharekr
0.26
0.25
0.27
0.30
0.33
0.36
0.35
0.38
0.38
0.40
0.33
3.99%
4.59%
—
0.10
Dividend per shkr
0.53
0.51
0.58
0.65
0.70
0.74
0.70
0.79
0.73
0.81
0.33
2.73%
5.33%
—
6.27
Div yield (avg)%
0.40
1.43
0.40
0.40
0.40
0.40
2.59
2.65
0.84
0.40
13.82
0.84
0.40
53
19.52
Payout ratio%
25.46
23.14
20.23
21.61
19.19
16.83
19.68
19.18
20.53
23.08
23.29
19.68
20.38
57
23.88
Shares (diluted)M
29.36
27.42
28.63
31.38
31.72
32.07
29.04
26.16
24.58
26.63
25.23
(3.44%)
(1.29%)
64
22.65
Buyback yield%
26.58
26.65
25.70
26.85
28.23
25.95
28.58
31.52
29.85
30.45
14.97
29.85
27.54
53
1.695
D/E ratiox
1.449
1.412
1.589
1.643
1.457
1.470
1.378
1.366
1.219
1.289
1.017
1.366
1.431
63
15.71
Enterprise valuekr M
1.717
1.867
1.944
1.754
1.747
1.788
1.714
1.641
1.646
1.680
27.67
(0.78%)
0.17%
21
2.486
LT debtkr M
13.79
13.20
14.52
13.70
13.88
14.71
16.33
16.10
18.36
17.12
5.007
4.28%
3.07%
28
Cost of revenue
4.88%
0.99×
Operating expenses
4.90%
1.00×
Goodwill & intangibles
17.89%
Return on capital
111.34%
Spread over hurdle
105.36%