6.384
Revenuekr M
4.283
4.460
4.670
4.850
5.209
5.471
5.750
6.160
6.567
6.950
6.845
5.94%
5.60%
42
8.60
Revenue growth%
3.00
0.67
3.35
5.73
7.98
7.09
6.91
7.93
7.47
4.57
17.31
7.09
6.32
90
5.78
Gross margin%
12.41
11.24
8.94
7.77
10.57
7.79
6.40
7.24
6.24
7.23
8.07
7.23
7.78
48
28.38
Operating margin%
13.30
15.04
17.32
15.14
12.39
13.53
15.15
15.94
16.84
19.76
16.32
15.94
15.15
75
10.77
Net margin%
22.73
21.32
19.69
22.01
23.95
24.97
26.27
25.16
27.79
30.39
12.06
26.27
24.46
61
25.63
P/E ratio (avg)x
28.20
31.38
31.17
28.16
29.13
28.32
30.72
28.52
27.11
24.45
28.38
28.32
28.42
27
24.46
EV/EBITx
29.14
29.46
30.37
30.90
32.62
30.72
29.50
33.94
32.78
36.07
14.79
32.78
30.81
35
23.00
FCF yield (avg)%
21.48
20.32
22.10
20.61
20.35
18.25
17.37
16.43
16.93
19.65
5.29
17.37
19.98
89
15.09
FCF margin%
22.60
19.95
20.31
18.97
18.02
20.08
20.78
23.30
24.66
27.65
3.23
23.30
20.55
81
0.863
FCF / Net incomex
0.214
0.199
0.210
0.186
0.202
0.193
0.168
0.154
0.144
0.153
1.322
0.154
0.190
64
18.54
ROIC%
8.96
9.30
7.25
9.06
10.13
12.60
14.32
13.78
12.43
10.29
29.16
12.60
10.21
53
18.82
Return on equity%
20.88
20.60
22.57
25.56
22.58
23.19
25.28
23.48
23.13
20.39
9.99
23.19
22.85
35
28.30
Return on assets%
14.01
11.04
9.13
11.36
11.03
8.94
9.62
9.21
7.29
7.35
8.93
8.94
9.41
69
0.24
EPSkr
0.29
0.33
0.38
0.45
0.44
0.44
0.47
0.46
0.53
0.55
0.25
4.66%
7.83%
—
12.05
EPS growth%
18.09
19.89
21.72
21.22
23.39
22.13
24.58
24.98
24.68
25.55
9.14
24.68
22.76
86
0.11
Bookvalue per shkr
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.05
0.52%
0.31%
—
0.24
FCF per sharekr
0.40
0.42
0.48
0.52
0.57
0.57
0.67
0.78
0.87
0.86
0.07
8.56%
9.30%
—
0.27
Dividend per shkr
0.20
0.18
0.15
0.14
0.13
0.13
0.11
0.12
0.12
0.11
0.10
(4.06%)
(7.09%)
—
25.69
Div yield (avg)%
5.17
3.92
6.36
5.05
4.35
1.59
0.40
0.82
0.40
0.40
11.73
0.40
2.75
17
21.66
Payout ratio%
24.80
24.98
23.36
25.81
24.38
21.75
24.14
21.89
23.71
24.10
20.41
23.71
24.12
83
19.61
Shares (diluted)M
28.70
32.28
33.71
31.48
31.66
29.56
32.58
33.93
37.33
35.72
19.70
2.45%
2.89%
40
16.33
Buyback yield%
21.24
21.70
24.26
25.63
25.16
25.75
28.67
26.72
27.95
30.11
26.99
27.95
25.69
91
0.768
D/E ratiox
2.097
2.299
2.214
2.441
2.442
2.826
3.196
3.147
3.472
3.745
0.156
3.196
2.634
40
3.044
Enterprise valuekr M
3.274
3.414
3.274
3.645
3.380
3.299
3.562
3.978
3.605
3.282
5.307
(0.59%)
(1.02%)
42
4.217
LT debtkr M
1.974
1.802
1.734
1.666
1.571
1.524
1.698
1.878
1.773
1.947
1.565
4.38%
1.07%
60
Cost of revenue
5.40%
0.98×
Operating expenses
5.96%
1.03×
Goodwill & intangibles
18.52%
Property and equipment
17.84%
Spread over hurdle
67.80%