24.94
Revenuekr M
17.92
19.05
19.79
20.79
21.92
23.06
24.34
25.78
27.42
27.64
28.14
5.70%
5.40%
54
27.42
Revenue growth%
17.10
18.20
16.49
15.93
14.48
15.56
16.10
17.47
17.44
12.36
8.59
16.10
16.80
88
22.97
Gross margin%
0.40
0.40
3.16
1.90
1.34
1.07
2.10
4.30
3.55
9.36
16.06
2.10
1.62
87
26.00
Operating margin%
25.94
24.59
22.65
21.61
23.40
23.79
24.02
26.78
24.89
15.42
2.46
24.02
23.90
78
14.27
Net margin%
0.40
0.40
0.50
1.11
3.66
1.72
0.40
0.40
2.34
10.21
2.09
1.72
0.80
60
18.64
P/E ratio (avg)x
18.90
18.80
21.66
24.43
25.89
26.46
29.23
32.38
31.87
15.97
30.50
29.23
25.16
50
34.88
EV/EBITx
39.97
44.31
43.44
43.99
49.48
56.04
58.44
61.59
64.43
7.792
9.418
58.44
46.89
48
11.17
FCF yield (avg)%
21.17
20.18
21.45
22.79
20.03
17.39
19.41
20.31
18.71
15.53
19.82
19.41
20.25
95
9.31
FCF margin%
3.93
4.44
2.49
3.29
0.70
0.40
0.40
0.40
0.40
26.87
13.84
0.40
1.60
59
0.230
FCF / Net incomex
0.892
0.952
1.031
0.921
0.836
0.818
0.707
0.626
0.597
1.472
1.483
0.707
0.864
77
26.94
ROIC%
16.99
17.57
19.02
16.95
18.23
20.86
20.36
18.73
19.60
17.88
19.77
19.60
18.48
8
29.36
Return on equity%
20.29
17.69
17.42
20.38
19.45
19.61
21.35
22.30
24.61
20.07
11.01
21.35
19.95
77
9.15
Return on assets%
12.40
12.02
10.01
10.83
9.00
8.58
11.16
13.76
11.21
26.15
14.52
11.16
11.00
55
3.57
EPSkr
3.83
4.03
4.10
3.70
3.37
3.21
3.26
3.02
2.89
3.73
4.47
(4.79%)
(3.17%)
—
10.84
EPS growth%
14.11
13.16
15.56
15.69
17.36
18.38
17.38
19.65
17.31
27.23
5.40
17.38
16.50
58
14.81
Bookvalue per shkr
12.10
11.04
10.76
10.41
10.20
10.92
10.56
10.14
10.78
20.82
14.34
0.70%
(3.38%)
—
3.49
FCF per sharekr
4.79
4.25
4.28
4.47
4.66
5.20
4.78
5.06
5.13
15.77
11.17
2.80%
2.01%
—
16.78
Dividend per shkr
18.99
21.70
23.84
24.94
25.94
25.91
30.23
31.55
30.79
13.93
11.97
4.30%
5.57%
—
23.54
Div yield (avg)%
10.21
7.61
5.05
6.39
6.37
6.70
8.80
6.27
7.39
5.27
8.09
6.70
7.04
28
16.10
Payout ratio%
27.84
28.94
26.51
26.05
28.77
29.33
27.99
25.80
26.47
2.13
23.22
27.99
27.92
25
1.796
Shares (diluted)M
2.247
2.353
2.581
2.420
2.759
2.545
2.534
2.820
2.565
1.782
1.818
1.17%
1.32%
49
29.58
Buyback yield%
28.16
29.26
26.90
27.39
27.90
28.87
31.53
30.34
32.71
17.96
16.23
30.34
28.52
40
0.587
D/E ratiox
0.233
0.232
0.261
0.254
0.250
0.240
0.267
0.309
0.317
1.471
0.711
0.267
0.252
17
27.84
Enterprise valuekr M
3.652
3.874
3.757
4.250
4.989
5.078
5.604
6.393
6.956
2.122
32.33
10.36%
7.81%
94
21.52
LT debtkr M
4.859
5.281
4.944
4.969
5.734
6.182
5.800
5.729
5.526
14.88
32.58
2.15%
0.47%
88
Cost of revenue
5.32%
0.99×
Operating expenses
5.53%
1.01×
Property and equipment
19.53%
Spread over hurdle
(1.72%)