36.37
Revenuekr M
45.08
46.54
48.52
50.91
52.75
53.64
55.25
57.21
58.19
60.99
39.38
2.95%
3.36%
75
3.32
Revenue growth%
26.90
24.41
27.16
25.31
23.17
20.96
22.52
22.41
24.82
23.00
15.97
22.52
23.79
57
19.15
Gross margin%
17.90
15.88
16.17
15.38
16.71
14.27
16.41
15.81
17.89
18.15
8.79
16.41
16.29
51
20.52
Operating margin%
14.92
13.79
10.88
13.58
11.12
12.59
11.06
10.87
13.39
13.14
6.97
12.59
12.87
55
14.30
Net margin%
13.75
11.05
9.47
10.93
10.26
10.46
11.17
10.45
9.10
6.62
23.92
10.45
10.45
88
15.10
P/E ratio (avg)x
31.84
35.63
36.13
37.09
41.09
43.63
47.49
53.37
57.67
53.58
21.53
53.37
42.36
94
21.85
EV/EBITx
7.126
7.174
6.598
6.811
7.293
6.388
6.458
7.046
7.516
7.502
10.14
7.046
7.086
78
7.56
FCF yield (avg)%
19.07
16.18
17.28
16.28
13.94
12.56
11.08
8.29
9.89
7.72
18.49
9.89
13.25
36
29.40
FCF margin%
23.05
23.69
23.64
22.52
23.74
22.45
24.76
23.39
23.36
25.97
22.42
23.39
23.51
82
0.184
FCF / Net incomex
0.737
0.737
0.810
0.796
0.796
0.761
0.758
0.835
0.802
0.777
0.910
0.777
0.787
28
13.47
ROIC%
9.53
7.10
5.14
6.12
6.36
5.14
7.70
7.02
4.43
5.65
7.30
5.65
6.24
70
13.70
Return on equity%
0.84
1.49
0.40
0.40
1.06
0.48
0.45
0.40
0.40
0.40
10.02
0.40
0.43
75
2.24
Return on assets%
18.23
18.55
17.18
17.48
16.68
16.10
15.04
12.96
14.35
13.66
11.73
14.35
16.39
36
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.53%)
(0.75%)
—
19.72
EPS growth%
18.42
21.29
21.38
19.30
17.24
14.45
15.50
13.59
12.23
10.23
15.41
13.59
16.37
80
0.04
Bookvalue per shkr
0.10
0.10
0.11
0.13
0.14
0.15
0.15
0.15
0.16
0.17
0.06
3.94%
6.81%
—
0.05
FCF per sharekr
0.03
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.08
6.59%
9.06%
—
0.04
Dividend per shkr
0.09
0.09
0.08
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.07
(2.69%)
(2.53%)
—
27.39
Div yield (avg)%
21.14
19.15
20.83
21.51
19.80
17.35
15.58
18.15
16.97
16.36
7.90
16.97
18.65
37
15.33
Payout ratio%
20.12
21.15
23.36
26.18
28.95
29.75
30.30
30.39
32.84
33.02
3.55
30.39
29.35
28
137.0
Shares (diluted)M
109.2
107.9
105.0
99.45
90.61
86.57
81.27
75.47
78.64
77.32
132.5
(3.12%)
(3.03%)
57
4.20
Buyback yield%
11.79
14.51
15.01
12.47
14.50
13.45
11.39
10.42
12.77
14.02
20.94
12.77
13.11
54
1.040
D/E ratiox
0.713
0.704
0.772
0.846
0.945
1.050
1.015
1.155
1.193
1.253
1.211
1.155
0.980
47
19.67
Enterprise valuekr M
4.914
5.149
5.734
5.439
5.759
5.408
5.674
6.329
6.674
7.351
23.56
5.00%
4.29%
37
37.30
LT debtkr M
5.816
6.263
6.108
6.563
7.459
8.439
9.566
10.21
11.55
11.59
16.69
9.22%
6.23%
89
Cost of revenue
3.49%
1.01×
Operating expenses
3.24%
0.99×
Spread over hurdle
32.07%