18.26
Revenuekr M
37.58
41.10
44.17
46.48
49.30
52.39
57.41
62.98
66.78
72.46
19.90
8.00%
7.61%
54
9.20
Revenue growth%
29.96
28.78
26.11
23.29
21.76
20.39
20.59
22.15
22.29
22.19
2.53
22.15
22.24
33
2.45
Gross margin%
15.53
13.49
16.10
13.50
12.23
9.76
10.83
12.65
10.64
8.77
8.79
10.64
12.44
9
6.62
Operating margin%
15.10
16.75
19.04
19.33
20.16
20.25
17.63
20.17
17.46
16.51
28.17
17.63
18.33
44
13.38
Net margin%
15.68
13.96
11.53
8.54
6.64
8.73
7.82
9.11
10.95
10.95
25.51
9.11
10.03
48
9.247
P/E ratio (avg)x
31.04
36.97
37.68
39.57
40.87
46.71
53.63
55.89
62.16
60.44
17.42
55.89
43.79
65
29.85
EV/EBITx
13.83
15.16
14.55
16.42
17.04
18.96
19.68
20.33
22.17
21.58
7.144
20.33
18.00
76
12.37
FCF yield (avg)%
0.40
0.40
1.64
0.40
1.47
2.59
0.53
3.10
5.84
4.44
16.84
3.10
1.56
92
29.58
FCF margin%
0.58
0.40
2.93
2.21
0.40
0.40
0.40
0.40
2.14
0.40
3.21
0.40
0.40
91
1.570
FCF / Net incomex
0.893
1.034
1.126
1.186
1.386
1.433
1.641
1.963
2.166
2.603
0.909
1.963
1.409
90
21.59
ROIC%
33.44
34.79
32.96
31.45
33.76
34.64
33.58
34.53
36.77
34.89
26.40
34.64
34.14
82
22.87
Return on equity%
21.83
19.48
19.47
16.81
18.68
17.83
16.47
18.85
20.03
19.36
2.36
18.85
19.10
32
26.58
Return on assets%
0.40
0.40
1.06
0.40
1.52
0.40
0.60
0.40
0.40
2.21
8.53
0.40
0.40
14
0.75
EPSkr
0.50
0.43
0.39
0.38
0.36
0.35
0.37
0.38
0.39
0.40
0.79
2.23%
(2.81%)
—
2.31
EPS growth%
4.46
3.76
4.85
5.22
3.01
5.93
3.40
2.53
0.52
0.40
27.70
2.53
3.58
89
0.95
Bookvalue per shkr
0.22
0.24
0.25
0.22
0.22
0.22
0.21
0.18
0.16
0.16
0.90
(6.03%)
(3.98%)
—
0.17
FCF per sharekr
0.62
0.61
0.62
0.64
0.73
0.81
0.94
1.02
1.08
1.16
0.98
9.78%
6.24%
—
0.55
Dividend per shkr
1.25
1.35
1.63
1.76
1.83
2.23
2.60
3.03
3.43
3.42
0.27
13.27%
10.59%
—
17.22
Div yield (avg)%
15.50
15.21
13.76
11.98
9.80
9.36
6.43
7.17
9.95
12.61
13.63
9.36
10.97
26
27.85
Payout ratio%
24.32
22.77
20.41
17.45
17.43
19.86
17.24
14.34
12.14
9.63
21.60
14.34
17.44
43
69.75
Shares (diluted)M
120.6
121.3
131.6
136.9
144.8
164.4
170.6
197.7
200.7
207.2
68.68
7.43%
6.18%
27
21.05
Buyback yield%
14.67
17.35
19.22
18.26
15.60
13.52
15.29
13.12
14.15
14.79
16.45
14.15
15.04
62
1.152
D/E ratiox
2.086
2.112
2.201
2.152
2.375
2.461
2.414
2.847
2.932
3.420
1.322
2.847
2.395
5
47.11
Enterprise valuekr M
46.61
44.87
39.79
38.14
36.12
35.72
38.95
35.67
33.31
34.67
32.25
(0.81%)
(2.22%)
87
34.88
LT debtkr M
129.8
154.5
158.7
159.8
170.4
180.8
193.6
191.5
198.6
230.9
48.99
6.27%
7.12%
66
Cost of revenue
7.48%
0.99×
Operating expenses
7.38%
0.98×
Cash and investments
17.19%
Spread over hurdle
11.92%