4.495
Revenuekr M
13.34
14.15
15.15
16.14
17.35
17.99
19.33
20.71
22.40
23.21
4.947
5.99%
6.33%
65
20.76
Revenue growth%
3.00
5.96
8.82
9.57
7.16
6.55
6.42
5.13
4.16
6.12
9.94
6.12
6.27
73
2.75
Gross margin%
3.53
5.11
5.37
2.93
4.14
5.44
5.87
3.40
2.03
2.84
22.06
3.40
3.83
31
14.79
Operating margin%
8.41
6.98
6.79
7.51
7.74
6.15
3.16
4.69
5.12
4.40
28.40
4.69
6.47
82
24.22
Net margin%
10.62
8.18
11.14
12.75
11.55
13.74
12.10
11.68
10.04
11.38
19.66
11.68
11.47
92
36.39
P/E ratio (avg)x
33.36
37.63
37.27
36.47
36.98
37.72
38.62
37.05
37.69
39.30
11.41
37.72
37.45
88
23.36
EV/EBITx
24.19
29.11
34.24
34.23
33.64
35.64
38.08
45.92
48.38
49.39
23.93
45.92
34.94
27
17.78
FCF yield (avg)%
1.93
3.66
3.69
3.57
4.33
4.30
2.35
3.84
0.87
0.72
13.09
2.35
3.61
63
2.13
FCF margin%
26.39
25.68
25.44
26.43
28.84
26.12
23.37
23.40
25.86
26.08
11.88
25.86
25.97
34
1.510
FCF / Net incomex
1.687
1.639
1.829
1.848
2.008
1.987
2.126
2.294
2.565
2.863
0.439
2.294
1.997
79
25.83
ROIC%
20.90
18.87
19.35
20.37
22.67
21.48
22.90
20.57
21.88
20.81
14.03
21.48
20.85
69
12.30
Return on equity%
15.26
16.75
17.32
14.73
15.14
17.11
14.19
14.00
14.76
11.96
14.12
14.19
14.95
94
2.85
Return on assets%
6.72
5.37
6.14
3.52
2.08
0.40
3.06
1.19
0.40
0.40
11.37
0.40
2.57
42
0.26
EPSkr
0.28
0.32
0.32
0.36
0.40
0.36
0.35
0.36
0.38
0.41
0.28
0.83%
4.91%
—
7.12
EPS growth%
8.32
9.28
11.76
13.24
12.37
13.78
14.14
14.88
17.63
15.64
13.47
14.88
13.51
85
0.22
Bookvalue per shkr
0.11
0.11
0.12
0.13
0.13
0.13
0.16
0.16
0.16
0.17
0.07
5.07%
5.64%
—
0.34
FCF per sharekr
0.26
0.24
0.28
0.30
0.33
0.36
0.39
0.44
0.46
0.44
0.24
5.83%
5.23%
—
0.28
Dividend per shkr
0.17
0.17
0.18
0.16
0.17
0.18
0.19
0.20
0.21
0.22
0.18
5.42%
3.43%
—
13.88
Div yield (avg)%
15.12
17.61
20.42
21.67
23.07
25.91
25.92
26.00
27.73
30.21
29.85
26.00
24.49
55
23.51
Payout ratio%
4.18
5.82
6.87
5.36
5.33
6.17
7.43
8.88
5.95
3.37
24.22
6.17
5.89
49
22.50
Shares (diluted)M
32.01
33.28
36.78
37.56
37.28
43.24
50.78
53.45
59.57
66.65
22.75
12.32%
8.44%
53
8.36
Buyback yield%
0.91
0.61
2.14
0.40
0.40
0.40
3.30
6.05
3.28
6.12
7.22
3.30
1.52
28
0.577
D/E ratiox
1.179
1.231
1.259
1.422
1.644
1.995
2.027
2.336
2.322
2.805
1.004
2.322
1.819
62
19.73
Enterprise valuekr M
14.98
17.65
17.10
18.73
17.83
19.34
20.61
21.26
20.40
21.92
12.44
4.22%
3.95%
84
8.997
LT debtkr M
8.259
8.631
9.560
10.05
10.37
10.30
11.07
10.86
10.62
10.56
17.42
0.36%
1.49%
33
Cost of revenue
6.47%
1.01×
Operating expenses
6.16%
0.98×
Spread over hurdle
12.39%