94.95
Revenuekr M
158.9
162.2
161.0
161.6
163.1
163.9
162.1
164.7
161.0
165.4
103.9
0.28%
0.54%
8
18.16
Revenue growth%
21.07
19.59
18.39
18.65
17.35
17.69
17.30
17.04
16.15
17.93
29.88
17.30
17.81
42
29.43
Gross margin%
29.23
28.17
30.98
30.09
31.80
34.11
36.02
35.16
36.32
33.56
21.50
35.16
32.68
67
27.97
Operating margin%
14.99
12.67
14.26
15.58
13.83
16.12
15.14
12.48
13.40
15.53
16.35
15.14
14.62
25
4.97
Net margin%
0.85
1.04
0.40
0.40
0.40
0.52
0.86
3.19
4.95
5.53
4.63
3.19
0.85
85
28.30
P/E ratio (avg)x
8.006
8.602
7.493
7.429
8.167
7.349
8.042
8.833
9.158
9.719
33.74
8.833
8.104
18
35.94
EV/EBITx
13.33
14.16
14.11
15.40
15.96
18.78
20.64
22.23
21.66
25.16
22.30
21.66
17.37
58
13.51
FCF yield (avg)%
8.95
8.67
8.09
6.72
8.27
6.51
6.95
6.43
7.25
9.82
6.01
6.95
7.67
10
24.04
FCF margin%
7.58
10.56
12.37
15.07
14.15
11.75
13.42
15.19
14.58
15.62
20.76
14.58
13.79
47
1.220
FCF / Net incomex
1.705
1.763
1.823
1.930
2.028
2.122
2.062
1.832
1.708
1.758
1.300
1.832
1.828
29
4.76
ROIC%
18.94
19.96
19.41
17.18
16.44
16.24
15.71
15.14
13.45
12.48
3.92
15.14
16.34
51
22.22
Return on equity%
16.70
19.20
19.98
19.04
20.50
22.12
23.03
21.93
21.18
22.69
5.43
22.12
20.84
59
27.66
Return on assets%
18.64
15.95
18.59
18.11
20.76
22.93
20.41
18.54
16.72
14.70
21.38
18.54
18.57
26
0.45
EPSkr
0.92
0.90
1.02
1.07
1.23
1.49
1.65
1.67
1.78
2.03
0.46
10.48%
8.48%
—
25.62
EPS growth%
30.96
32.75
35.05
32.05
30.70
30.05
32.18
32.95
35.37
34.48
16.86
32.95
32.46
61
0.23
Bookvalue per shkr
0.50
0.54
0.51
0.57
0.53
0.58
0.62
0.60
0.61
0.66
0.33
4.48%
1.87%
—
0.49
FCF per sharekr
0.25
0.24
0.21
0.20
0.18
0.16
0.16
0.16
0.16
0.15
0.12
(4.06%)
(4.58%)
—
0.22
Dividend per shkr
0.35
0.39
0.37
0.33
0.30
0.30
0.29
0.27
0.28
0.26
0.31
(2.80%)
(3.66%)
—
5.41
Div yield (avg)%
22.98
21.18
23.76
25.33
25.76
23.33
24.16
24.54
22.60
24.64
6.31
24.16
23.96
52
27.06
Payout ratio%
32.78
34.85
37.08
36.52
39.27
41.91
44.01
46.69
45.31
42.77
6.40
44.01
40.59
40
131.7
Shares (diluted)M
127.8
124.7
138.1
147.0
133.6
130.8
124.7
113.6
106.6
122.3
131.9
(1.76%)
(0.98%)
6
24.93
Buyback yield%
18.10
20.51
19.45
19.05
19.51
21.80
21.96
24.12
27.09
27.38
10.88
24.12
21.15
61
0.345
D/E ratiox
1.129
1.193
1.029
0.911
0.935
0.917
0.976
0.884
0.838
0.869
1.764
0.884
0.926
24
99.31
Enterprise valuekr M
123.1
112.8
115.3
119.8
126.8
135.4
127.3
144.9
130.7
140.0
91.00
2.00%
2.27%
43
77.07
LT debtkr M
83.14
89.56
86.60
89.42
80.50
78.54
72.50
78.23
72.53
68.48
39.13
(3.18%)
(3.11%)
65
Cost of revenue
0.70%
1.02×
Operating expenses
0.58%
1.00×
Property and equipment
15.44%
Spread over hurdle
(0.67%)