37.86
Revenuekr M
23.12
24.75
26.10
27.50
29.92
32.91
35.54
37.91
40.07
43.74
40.50
7.89%
7.27%
41
24.34
Revenue growth%
9.57
11.09
12.26
9.84
7.41
8.31
6.41
7.74
9.51
10.20
28.94
8.31
9.54
75
3.50
Gross margin%
5.27
4.69
5.91
6.85
9.50
9.04
10.08
9.35
7.23
8.43
8.74
9.04
7.83
79
2.06
Operating margin%
20.93
23.56
21.76
23.05
24.66
24.54
26.76
24.64
24.51
22.56
2.51
24.54
24.03
52
18.36
Net margin%
21.00
19.84
17.56
20.22
17.82
17.31
16.75
18.95
17.58
15.44
10.40
17.31
17.70
80
10.01
P/E ratio (avg)x
11.94
11.95
12.91
12.95
13.45
14.74
15.70
17.39
17.52
17.21
20.42
17.21
14.09
74
9.974
EV/EBITx
51.38
50.99
49.04
47.28
45.50
52.98
60.18
64.19
61.54
70.22
34.71
61.54
52.18
77
29.01
FCF yield (avg)%
2.76
2.71
2.26
4.33
5.06
7.45
8.46
5.98
7.42
4.49
25.83
7.42
4.78
21
19.00
FCF margin%
16.80
17.31
15.94
15.90
13.16
14.35
15.46
14.35
12.49
14.60
16.10
14.35
15.03
39
1.380
FCF / Net incomex
1.766
1.635
1.610
1.640
1.658
1.541
1.445
1.543
1.440
1.327
0.308
1.445
1.576
78
9.43
ROIC%
31.91
31.33
29.98
31.46
28.70
31.01
29.34
27.35
30.18
28.38
5.90
29.34
30.08
37
5.64
Return on equity%
26.97
24.29
25.71
22.93
23.64
26.14
27.91
26.93
25.51
24.36
26.23
26.14
25.61
60
27.94
Return on assets%
30.08
28.61
27.78
29.36
27.91
25.01
25.14
24.82
26.35
26.76
13.52
25.14
27.27
50
0.08
EPSkr
0.15
0.14
0.12
0.13
0.13
0.11
0.11
0.13
0.14
0.15
0.09
3.59%
0.05%
—
11.05
EPS growth%
8.54
9.23
9.99
10.88
8.65
10.46
10.12
10.02
8.46
8.52
6.64
10.02
9.61
62
0.10
Bookvalue per shkr
0.16
0.16
0.16
0.17
0.17
0.15
0.16
0.17
0.18
0.17
0.09
(0.24%)
(0.24%)
—
0.07
FCF per sharekr
0.21
0.23
0.24
0.26
0.28
0.31
0.32
0.31
0.32
0.35
0.06
4.51%
6.53%
—
0.09
Dividend per shkr
0.11
0.12
0.12
0.11
0.10
0.11
0.11
0.11
0.10
0.10
0.11
(0.90%)
(2.30%)
—
21.55
Div yield (avg)%
1.03
2.79
1.71
2.14
0.40
0.40
1.01
0.40
0.40
2.94
18.20
0.40
1.02
11
7.67
Payout ratio%
22.22
24.45
21.89
24.84
22.95
25.89
23.28
23.06
21.57
22.64
4.77
23.06
23.01
39
205.3
Shares (diluted)M
215.3
212.1
218.9
211.5
204.5
219.3
211.0
222.5
238.8
223.6
198.1
1.80%
0.38%
42
25.89
Buyback yield%
23.38
24.60
26.14
26.12
25.68
23.41
22.13
21.27
19.13
20.37
12.33
21.27
23.40
28
0.150
D/E ratiox
0.671
0.735
0.836
0.939
1.075
1.075
1.102
1.105
1.253
1.340
1.117
1.105
1.075
11
29.30
Enterprise valuekr M
6.535
7.028
6.606
6.043
5.646
5.505
5.967
6.745
6.206
5.867
23.43
0.77%
0.08%
86
32.79
LT debtkr M
24.37
27.42
26.98
26.91
26.25
28.17
27.60
26.86
27.04
25.88
38.49
(0.28%)
0.39%
53
Cost of revenue
7.13%
0.99×
Operating expenses
7.17%
0.99×
Property and equipment
18.34%
Spread over hurdle
54.94%