24.20
Revenuekr M
34.60
36.83
39.51
42.82
45.69
48.72
53.83
58.96
62.93
69.43
25.72
8.73%
7.94%
28
26.63
Revenue growth%
19.07
17.14
14.57
16.22
18.43
18.79
19.18
20.97
22.30
24.57
3.17
20.97
18.93
39
15.65
Gross margin%
1.26
0.62
0.40
0.40
0.40
0.40
0.40
0.40
1.20
2.70
8.69
0.40
0.40
52
18.05
Operating margin%
8.02
9.90
9.90
8.92
6.05
9.03
10.31
11.17
9.56
10.03
20.76
10.03
9.73
33
4.13
Net margin%
22.28
22.68
21.90
20.68
21.53
21.49
24.33
22.23
20.95
18.06
22.37
21.49
21.72
59
34.91
P/E ratio (avg)x
18.20
18.71
17.83
16.55
15.75
15.26
14.22
14.20
13.32
12.65
16.26
14.20
15.50
50
30.60
EV/EBITx
33.80
33.54
32.87
35.77
37.81
40.26
45.34
48.22
53.28
54.18
15.78
48.22
39.03
89
29.59
FCF yield (avg)%
4.71
2.31
0.40
0.40
0.40
1.58
4.31
5.92
8.72
7.07
19.25
5.92
3.31
81
10.27
FCF margin%
20.55
23.47
22.91
20.81
17.81
16.89
14.06
13.24
12.49
10.01
15.02
13.24
17.35
37
0.640
FCF / Net incomex
0.685
0.688
0.771
0.872
0.908
0.870
0.933
0.945
1.047
1.164
1.305
0.945
0.890
55
24.16
ROIC%
29.69
27.88
28.62
27.54
27.31
28.62
26.65
27.11
24.25
23.04
16.42
26.65
27.43
11
12.66
Return on equity%
10.75
13.10
14.76
16.24
14.32
15.57
13.80
15.93
13.33
14.72
6.33
14.72
14.52
26
4.34
Return on assets%
20.65
23.58
26.32
27.27
29.79
30.03
32.37
32.99
34.69
36.11
7.92
32.99
29.91
73
0.79
EPSkr
0.29
0.31
0.31
0.28
0.30
0.32
0.34
0.33
0.34
0.36
0.81
3.33%
2.07%
—
10.55
EPS growth%
8.48
6.46
8.21
8.19
10.57
8.69
8.37
8.31
10.94
9.53
12.75
8.69
8.42
12
0.21
Bookvalue per shkr
0.28
0.31
0.29
0.29
0.30
0.29
0.32
0.36
0.36
0.42
0.42
7.21%
4.29%
—
0.44
FCF per sharekr
0.66
0.68
0.63
0.67
0.64
0.60
0.65
0.61
0.55
0.57
0.43
(2.22%)
(0.47%)
—
0.84
Dividend per shkr
0.10
0.10
0.09
0.10
0.10
0.09
0.08
0.08
0.07
0.06
0.61
(9.21%)
(5.32%)
—
21.04
Div yield (avg)%
16.29
14.31
13.31
16.25
17.81
18.96
18.46
20.61
22.41
24.54
4.10
20.61
18.13
91
21.85
Payout ratio%
16.25
19.23
16.60
17.26
14.74
16.71
16.66
14.75
16.18
18.83
15.87
16.66
16.63
84
73.81
Shares (diluted)M
83.21
77.20
72.57
70.58
72.40
78.96
88.12
88.49
99.21
107.8
76.68
8.29%
2.29%
75
22.63
Buyback yield%
20.48
21.20
23.66
21.50
24.44
25.35
26.57
27.11
25.39
23.08
11.73
25.39
24.05
77
0.144
D/E ratiox
1.757
2.011
2.050
2.146
2.064
1.889
1.745
1.745
1.844
1.834
1.792
1.834
1.866
37
33.86
Enterprise valuekr M
10.16
10.77
11.85
12.60
13.62
15.37
16.21
15.51
14.43
13.13
12.85
(0.73%)
1.83%
87
54.96
LT debtkr M
35.81
38.73
36.45
38.25
38.40
35.47
35.43
38.02
38.78
42.04
10.13
1.83%
0.92%
45
Cost of revenue
7.94%
1.00×
Operating expenses
8.38%
1.04×
Cash and investments
20.34%
Goodwill & intangibles
19.42%
Property and equipment
18.42%
Spread over hurdle
(2.83%)