28.22
Revenuekr M
23.86
24.53
26.11
28.02
29.31
31.27
32.79
35.25
37.76
31.59
29.54
6.15%
5.84%
78
3.60
Revenue growth%
8.69
9.71
8.74
8.30
10.29
10.30
11.48
11.74
11.48
25.72
25.26
11.48
10.29
73
19.71
Gross margin%
21.05
20.80
19.73
16.78
14.20
12.57
10.06
7.48
4.51
9.97
2.99
10.06
15.49
52
29.66
Operating margin%
22.75
24.74
23.81
25.71
23.41
23.80
24.34
26.22
27.49
4.15
14.90
24.34
24.54
30
27.11
Net margin%
10.17
10.99
10.35
11.31
13.53
16.32
13.62
13.19
13.99
8.59
12.82
13.62
12.31
23
13.10
P/E ratio (avg)x
20.86
22.47
21.19
21.78
22.46
21.36
22.77
24.49
23.08
8.482
6.730
22.77
22.47
72
26.81
EV/EBITx
14.55
15.47
14.17
13.51
14.62
12.90
12.65
14.15
12.65
20.49
32.29
12.90
13.95
45
2.00
FCF yield (avg)%
30.39
30.43
31.14
34.08
36.67
38.89
37.79
37.23
38.89
11.62
8.62
37.79
35.37
77
15.51
FCF margin%
7.78
10.50
7.77
10.52
11.97
9.14
11.38
10.79
12.86
2.29
15.48
11.38
10.51
18
1.136
FCF / Net incomex
0.378
0.411
0.401
0.369
0.352
0.320
0.308
0.297
0.303
0.949
1.204
0.308
0.360
35
10.28
ROIC%
28.35
31.16
32.09
34.51
35.84
38.45
39.64
39.00
39.74
15.28
15.45
39.00
35.17
60
18.25
Return on equity%
31.04
30.89
30.86
30.63
29.95
31.97
32.38
32.21
32.22
10.50
13.19
32.21
30.97
92
4.50
Return on assets%
12.74
10.43
11.77
11.66
11.46
11.15
12.74
13.44
13.49
10.13
15.01
12.74
12.25
27
0.27
EPSkr
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.29
0.33
(0.91%)
(2.73%)
—
11.45
EPS growth%
12.11
13.36
14.66
13.86
16.51
19.26
20.33
18.76
18.92
9.45
15.89
18.92
15.59
7
0.17
Bookvalue per shkr
0.15
0.13
0.11
0.12
0.12
0.13
0.12
0.12
0.11
0.30
0.26
(1.40%)
(2.82%)
—
0.16
FCF per sharekr
0.39
0.36
0.32
0.33
0.29
0.25
0.25
0.22
0.20
0.24
0.33
(9.50%)
(6.20%)
—
0.10
Dividend per shkr
0.18
0.20
0.23
0.27
0.31
0.33
0.38
0.46
0.54
0.33
0.26
14.76%
14.75%
—
18.27
Div yield (avg)%
14.54
17.23
16.74
15.03
15.95
16.10
15.95
18.41
16.09
28.91
7.78
16.09
16.02
87
13.38
Payout ratio%
20.44
21.03
19.94
22.54
20.99
22.77
23.53
24.86
24.21
6.87
4.50
23.53
21.79
83
27.15
Shares (diluted)M
39.75
37.09
41.63
39.56
37.93
35.55
40.34
39.57
36.77
28.23
28.05
(1.45%)
(0.86%)
7
25.35
Buyback yield%
6.46
3.57
1.23
0.40
1.83
1.93
0.40
0.40
0.40
9.97
27.58
0.40
1.53
66
1.486
D/E ratiox
1.203
1.308
1.272
1.263
1.380
1.430
1.614
1.843
2.089
1.475
1.080
1.614
1.344
73
17.37
Enterprise valuekr M
7.461
8.677
9.518
9.786
11.31
12.28
14.17
14.59
16.66
25.95
18.63
11.23%
9.28%
6
26.90
LT debtkr M
25.10
25.10
27.86
28.56
32.72
30.32
28.25
31.93
33.98
23.21
25.58
3.54%
2.26%
10
Cost of revenue
6.09%
1.02×
Operating expenses
5.89%
1.00×
Spread over hurdle
(3.46%)