38.16
Revenuekr M
73.26
75.97
79.56
83.26
84.01
87.56
90.84
93.70
97.15
97.30
39.13
2.98%
2.97%
12
24.14
Revenue growth%
1.99
1.43
4.29
6.87
6.50
4.69
5.22
6.87
6.48
4.65
19.13
5.22
4.96
89
4.20
Gross margin%
13.96
11.83
14.17
13.49
13.74
10.84
10.34
9.51
10.24
9.94
13.98
10.24
11.34
47
16.59
Operating margin%
5.30
4.38
1.39
0.40
0.40
2.40
1.06
0.69
0.40
2.12
13.43
1.06
1.22
37
21.46
Net margin%
11.66
10.93
13.73
10.97
8.84
8.56
11.53
9.39
11.61
10.84
3.62
10.84
10.95
14
32.89
P/E ratio (avg)x
53.06
58.10
67.45
75.63
87.17
94.06
107.1
121.3
118.8
113.9
7.864
113.9
90.62
78
16.05
EV/EBITx
29.41
30.42
31.64
34.01
34.77
34.19
29.53
29.73
28.03
25.39
16.03
29.53
30.07
72
26.58
FCF yield (avg)%
14.91
16.56
15.23
17.43
16.60
18.60
16.94
16.82
19.47
18.10
8.73
18.10
16.88
46
17.15
FCF margin%
22.44
21.18
21.12
22.06
21.37
19.43
19.60
19.13
21.12
21.44
26.93
19.60
21.15
40
0.663
FCF / Net incomex
1.958
2.032
2.313
2.332
2.343
2.320
2.550
2.971
3.500
3.698
1.637
2.971
2.338
65
6.62
ROIC%
1.88
3.74
3.91
5.87
6.55
8.39
9.92
11.28
8.30
9.11
12.44
9.11
7.42
83
20.50
Return on equity%
33.85
36.04
37.68
39.18
39.24
38.12
39.81
40.78
43.51
45.23
25.14
40.78
39.21
74
13.78
Return on assets%
23.89
21.23
23.32
21.22
21.40
22.33
24.31
24.17
21.86
21.40
5.78
22.33
22.09
16
0.11
EPSkr
0.17
0.19
0.21
0.21
0.25
0.28
0.32
0.38
0.37
0.36
0.12
7.68%
8.57%
—
11.96
EPS growth%
18.72
19.80
20.40
19.89
20.56
21.44
21.52
21.68
19.44
22.24
21.86
21.52
20.48
32
0.08
Bookvalue per shkr
0.14
0.15
0.16
0.19
0.21
0.21
0.22
0.22
0.23
0.24
0.11
1.92%
6.28%
—
0.10
FCF per sharekr
0.32
0.31
0.32
0.33
0.33
0.33
0.36
0.40
0.44
0.50
0.16
8.86%
5.45%
—
0.07
Dividend per shkr
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.13
0.77%
1.40%
—
3.03
Div yield (avg)%
4.18
5.13
4.44
2.23
2.07
3.21
0.40
3.30
1.85
2.57
17.91
2.57
2.89
89
5.79
Payout ratio%
15.64
17.71
15.48
13.57
15.71
15.27
15.42
16.49
13.74
15.60
7.77
15.42
15.54
6
235.5
Shares (diluted)M
222.2
201.8
191.2
200.5
177.7
182.8
168.3
185.3
178.3
185.6
225.4
0.87%
(1.50%)
46
2.20
Buyback yield%
13.23
13.15
11.55
14.54
17.30
19.50
17.11
18.03
15.13
12.40
11.43
17.11
14.84
43
0.237
D/E ratiox
1.544
1.532
1.711
1.812
1.951
1.937
1.830
1.711
1.586
1.428
0.550
1.711
1.711
92
76.35
Enterprise valuekr M
51.73
53.33
59.55
62.93
68.63
69.13
77.66
73.83
70.68
74.51
70.29
1.66%
3.86%
35
26.89
LT debtkr M
13.49
14.23
12.05
12.57
13.02
11.12
9.560
9.523
8.357
8.326
33.28
(8.56%)
(4.45%)
75
Cost of revenue
2.85%
0.99×
Operating expenses
3.12%
1.01×
Property and equipment
16.60%
Spread over hurdle
22.07%