21.41
Revenuekr M
16.81
16.90
17.12
17.47
18.01
18.04
18.35
18.82
19.36
19.40
23.65
1.50%
1.71%
22
17.69
Revenue growth%
9.29
7.50
7.82
6.02
5.92
5.19
5.20
5.67
2.97
0.57
19.36
5.19
5.79
87
15.51
Gross margin%
19.19
18.61
18.27
15.78
12.92
11.93
12.90
9.92
9.10
9.81
9.53
9.92
12.91
54
19.97
Operating margin%
19.82
18.78
17.26
19.21
19.43
20.96
21.42
19.13
20.17
18.86
9.62
20.17
19.32
40
25.78
Net margin%
5.34
7.63
8.19
8.11
9.51
10.35
9.84
12.14
9.17
7.81
19.42
9.84
8.68
32
24.58
P/E ratio (avg)x
38.78
38.65
44.08
46.76
44.33
40.99
44.12
48.07
53.20
57.32
33.52
48.07
44.23
43
10.08
EV/EBITx
29.18
28.00
25.64
27.15
29.30
26.38
27.80
30.86
31.23
33.45
23.60
30.86
28.59
67
17.40
FCF yield (avg)%
28.69
31.16
28.18
29.43
29.41
29.01
27.62
29.74
31.39
30.24
13.15
29.74
29.42
39
22.75
FCF margin%
12.99
12.47
12.69
14.13
12.62
12.98
12.91
13.16
11.28
12.39
26.16
12.91
12.80
32
1.460
FCF / Net incomex
0.966
0.846
0.879
0.822
0.784
0.827
0.871
0.751
0.787
0.707
1.780
0.787
0.825
50
2.38
ROIC%
31.07
28.95
29.22
29.39
28.53
27.56
28.14
25.57
26.30
28.87
10.60
27.56
28.70
53
14.43
Return on equity%
32.49
32.32
33.49
34.22
33.11
31.62
33.34
32.18
34.38
34.67
14.04
33.34
33.23
28
22.41
Return on assets%
27.57
30.44
27.80
28.85
29.99
30.22
32.16
35.05
37.29
36.67
21.20
35.05
30.33
62
0.14
EPSkr
0.06
0.05
0.04
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.15
(3.41%)
(5.72%)
—
8.27
EPS growth%
26.95
24.64
24.23
23.02
20.59
17.85
18.07
16.68
13.93
16.87
16.36
16.87
19.33
14
0.31
Bookvalue per shkr
0.40
0.39
0.37
0.40
0.42
0.48
0.49
0.56
0.60
0.71
0.25
11.30%
5.54%
—
0.23
FCF per sharekr
0.16
0.17
0.17
0.15
0.15
0.16
0.14
0.14
0.14
0.14
0.27
(2.01%)
(2.86%)
—
0.21
Dividend per shkr
0.17
0.16
0.17
0.16
0.15
0.15
0.15
0.15
0.18
0.21
0.22
6.81%
2.38%
—
3.97
Div yield (avg)%
27.02
27.36
26.27
28.66
31.48
30.78
29.90
30.21
30.10
31.80
16.25
30.21
30.00
75
23.80
Payout ratio%
13.53
12.36
10.76
12.92
15.87
14.21
14.64
15.35
14.48
14.24
14.03
14.48
14.23
66
27.32
Shares (diluted)M
23.88
26.17
27.19
26.90
26.67
28.32
27.58
30.16
32.33
34.82
26.38
5.48%
3.55%
20
11.44
Buyback yield%
7.23
9.86
12.70
10.03
7.36
9.89
9.07
8.74
9.75
11.41
14.50
9.75
9.80
90
1.193
D/E ratiox
1.424
1.411
1.391
1.550
1.803
1.855
1.907
2.235
2.270
2.571
0.210
2.235
1.829
67
19.21
Enterprise valuekr M
9.590
10.48
11.13
11.19
13.07
14.89
14.01
16.22
17.87
17.44
16.69
5.95%
7.59%
56
2.820
LT debtkr M
6.126
6.624
6.517
7.693
8.855
10.55
12.61
12.49
12.18
12.79
9.882
7.64%
7.89%
5
Cost of revenue
1.56%
0.99×
Operating expenses
1.35%
0.97×
Property and equipment
15.95%
Spread over hurdle
(1.42%)