12.24
Revenuekr M
6.677
7.327
7.839
8.609
9.314
10.27
11.08
12.18
13.43
14.76
13.53
9.65%
8.92%
29
7.61
Revenue growth%
27.07
24.92
26.20
28.00
25.78
26.96
25.25
28.11
27.24
27.41
26.81
27.24
27.02
17
10.14
Gross margin%
23.72
25.88
28.67
28.10
28.09
27.51
30.24
29.32
31.09
33.99
7.34
30.24
28.39
73
14.11
Operating margin%
22.64
20.11
17.97
19.48
16.91
14.41
17.41
16.56
17.94
19.33
16.12
17.41
17.95
60
28.92
Net margin%
7.77
9.67
9.53
10.93
8.59
11.46
10.09
11.59
11.58
9.85
14.61
11.46
9.97
45
14.21
P/E ratio (avg)x
25.15
26.27
28.85
32.63
37.60
42.82
46.58
53.16
49.35
47.44
26.24
47.44
40.21
42
10.89
EV/EBITx
38.31
41.08
40.45
39.96
37.71
41.64
40.17
40.62
35.71
32.67
26.65
40.17
40.07
25
16.56
FCF yield (avg)%
18.36
20.78
19.65
21.45
23.17
26.08
25.78
28.61
31.55
29.10
6.26
28.61
24.48
36
27.54
FCF margin%
26.96
26.40
23.62
23.13
25.40
24.10
21.61
19.46
21.16
22.82
18.08
21.61
23.38
71
0.491
FCF / Net incomex
1.447
1.463
1.607
1.641
1.726
1.928
2.103
2.343
2.831
3.042
1.100
2.343
1.827
16
28.44
ROIC%
8.69
7.08
4.19
6.17
4.21
1.58
0.62
0.40
0.40
0.40
28.52
0.40
2.88
82
11.10
Return on equity%
6.48
4.15
1.73
0.40
3.05
0.90
0.50
0.79
3.50
0.72
5.88
0.79
1.31
31
27.20
Return on assets%
6.91
6.85
6.60
7.29
7.33
4.90
5.07
2.83
1.90
1.96
29.13
2.83
5.83
26
0.10
EPSkr
0.97
1.11
1.22
1.39
1.35
1.36
1.39
1.64
1.67
1.62
0.11
3.76%
6.55%
—
22.51
EPS growth%
28.16
29.03
26.85
28.31
27.93
26.88
26.18
23.81
23.08
21.23
29.14
23.81
26.87
14
0.46
Bookvalue per shkr
0.19
0.19
0.20
0.22
0.22
0.24
0.26
0.28
0.30
0.31
0.32
7.07%
4.74%
—
0.54
FCF per sharekr
0.80
0.89
0.94
0.93
0.91
0.96
1.00
1.19
1.38
1.57
0.45
11.41%
6.90%
—
0.26
Dividend per shkr
0.45
0.50
0.55
0.57
0.51
0.56
0.59
0.60
0.62
0.61
0.08
3.64%
3.50%
—
12.06
Div yield (avg)%
24.14
26.80
28.42
29.09
27.59
27.20
29.88
31.01
32.17
32.24
10.19
31.01
28.76
67
19.83
Payout ratio%
9.88
11.87
9.28
10.51
10.62
13.58
15.08
17.03
14.26
11.69
28.79
14.26
11.78
23
20.31
Shares (diluted)M
19.97
20.06
19.42
19.90
20.34
21.49
22.53
23.76
23.60
24.88
20.03
4.12%
2.13%
77
12.30
Buyback yield%
9.74
9.55
9.22
7.69
10.45
13.15
15.43
15.46
18.40
19.40
11.72
15.46
11.80
42
0.869
D/E ratiox
1.459
1.558
1.598
1.453
1.489
1.568
1.426
1.423
1.475
1.625
1.685
1.475
1.482
84
14.26
Enterprise valuekr M
3.939
3.534
3.933
3.580
3.548
3.327
3.559
3.629
3.412
3.178
8.797
(2.18%)
(1.88%)
64
1.460
LT debtkr M
3.922
4.002
3.950
3.587
3.414
3.293
3.021
2.923
3.082
2.888
13.93
(3.29%)
(4.25%)
25
Cost of revenue
8.80%
0.99×
Operating expenses
9.19%
1.02×
Cash and investments
15.77%
Property and equipment
14.15%
Spread over hurdle
(4.86%)