3.135
Revenuekr M
12.12
12.66
13.09
13.51
14.06
14.52
15.41
15.82
16.41
17.13
3.414
4.02%
3.78%
25
12.45
Revenue growth%
21.21
19.63
21.15
19.12
17.30
15.05
16.33
18.63
17.94
18.22
5.37
17.94
18.43
72
24.46
Gross margin%
6.50
3.97
6.74
4.22
6.15
4.70
2.49
2.56
3.28
4.72
11.91
3.28
4.46
66
22.08
Operating margin%
26.62
25.07
23.22
20.28
18.56
16.92
18.21
18.84
19.32
19.00
23.58
18.84
19.16
67
12.88
Net margin%
0.40
3.35
1.92
1.18
0.40
2.85
4.90
6.10
4.20
5.42
23.89
4.90
3.10
46
11.66
P/E ratio (avg)x
11.07
9.776
9.615
9.023
7.948
6.750
5.848
5.747
5.958
5.958
36.72
5.958
7.349
19
34.87
EV/EBITx
29.56
30.30
27.74
28.93
26.11
26.67
26.66
24.60
26.19
28.69
26.28
26.66
27.20
63
24.21
FCF yield (avg)%
10.63
9.32
10.10
8.42
10.71
10.49
8.32
10.09
7.24
7.64
6.86
8.32
9.71
23
3.51
FCF margin%
27.61
27.91
26.42
24.71
22.92
22.56
22.15
23.62
24.85
22.85
2.52
22.85
24.16
93
0.650
FCF / Net incomex
1.440
1.328
1.418
1.364
1.232
1.150
1.046
0.984
0.949
0.832
0.650
0.984
1.191
88
14.00
ROIC%
1.31
0.40
0.40
0.95
2.77
1.41
1.02
0.40
0.40
0.40
16.03
0.40
0.67
67
3.01
Return on equity%
17.00
15.08
17.88
16.48
13.86
13.67
12.33
10.66
9.89
11.79
4.90
11.79
13.77
50
21.63
Return on assets%
10.08
12.26
12.71
12.91
13.31
16.22
17.94
19.91
22.49
25.03
25.39
19.91
14.77
9
0.32
EPSkr
0.26
0.29
0.29
0.29
0.30
0.29
0.28
0.29
0.31
0.30
0.35
0.01%
1.46%
—
22.71
EPS growth%
21.98
21.07
23.78
23.79
23.65
24.71
25.24
26.57
27.47
27.05
12.79
26.57
24.25
57
0.39
Bookvalue per shkr
0.42
0.40
0.41
0.38
0.37
0.35
0.33
0.37
0.38
0.40
0.30
1.56%
(0.46%)
—
0.27
FCF per sharekr
0.26
0.26
0.26
0.24
0.28
0.31
0.34
0.34
0.31
0.28
0.35
(0.01%)
0.54%
—
0.38
Dividend per shkr
0.45
0.44
0.42
0.47
0.55
0.52
0.55
0.53
0.58
0.68
0.12
4.17%
4.09%
—
24.31
Div yield (avg)%
33.28
36.17
34.09
35.58
34.17
32.11
30.79
32.40
29.97
31.19
17.04
31.19
32.84
68
17.79
Payout ratio%
2.05
0.40
0.40
1.76
3.97
5.31
6.98
4.41
6.85
8.34
13.94
6.85
4.19
90
32.52
Shares (diluted)M
32.63
35.72
36.91
38.58
42.95
41.94
44.18
47.61
52.75
54.57
33.80
4.90%
4.04%
15
8.02
Buyback yield%
11.35
11.75
13.30
11.21
13.31
10.55
9.50
7.74
7.18
5.30
24.27
7.74
10.88
57
1.569
D/E ratiox
0.983
1.064
1.148
1.212
1.264
1.243
1.344
1.237
1.252
1.379
1.348
1.252
1.240
37
3.052
Enterprise valuekr M
10.56
10.42
11.64
10.90
11.99
12.21
12.84
12.81
11.39
11.95
12.69
(0.07%)
2.17%
29
8.160
LT debtkr M
5.232
4.610
4.661
4.299
3.864
3.865
3.280
3.231
2.889
2.660
7.320
(7.20%)
(6.70%)
42
Cost of revenue
3.93%
1.02×
Operating expenses
3.87%
1.01×
Goodwill & intangibles
18.49%
Spread over hurdle
88.08%