1.831
Revenuekr M
24.52
25.12
26.39
27.80
28.15
29.55
29.94
31.53
32.79
34.00
1.960
3.85%
3.68%
62
26.10
Revenue growth%
21.03
21.35
20.78
23.50
23.37
20.72
19.78
17.90
17.60
18.34
29.33
18.34
20.75
14
27.01
Gross margin%
30.70
30.05
27.79
28.05
26.10
24.40
22.48
25.44
27.88
30.13
12.81
25.44
27.84
6
9.58
Operating margin%
16.26
15.33
14.44
17.36
16.22
16.61
17.30
19.64
17.00
15.36
14.41
17.00
16.44
72
5.42
Net margin%
11.74
12.83
13.04
11.80
11.15
13.12
11.54
12.31
12.12
11.15
18.40
12.12
11.96
83
28.13
P/E ratio (avg)x
29.82
26.53
25.00
22.80
21.66
19.98
19.01
18.63
19.83
21.91
20.71
19.83
21.79
73
12.66
EV/EBITx
17.95
18.91
20.18
18.93
17.62
15.80
14.50
12.98
12.82
13.85
8.188
13.85
16.71
23
18.82
FCF yield (avg)%
21.42
24.10
25.65
23.99
21.29
23.65
20.84
23.17
25.93
25.80
20.52
23.65
23.82
53
15.46
FCF margin%
6.09
7.06
4.92
4.46
2.16
0.76
0.90
0.40
1.72
4.59
6.32
0.90
3.31
26
1.562
FCF / Net incomex
1.234
1.232
1.117
1.196
1.246
1.081
0.921
0.787
0.727
0.649
1.115
0.787
1.099
46
28.90
ROIC%
31.23
29.37
26.56
26.61
28.48
28.03
26.63
29.33
30.53
32.98
12.86
29.33
28.91
21
2.81
Return on equity%
15.30
13.58
13.60
14.13
15.77
18.54
19.40
21.70
20.52
22.38
9.22
20.52
17.16
82
10.22
Return on assets%
8.61
8.98
6.94
9.77
9.55
11.17
12.37
10.90
11.10
8.84
29.27
11.10
9.66
30
0.22
EPSkr
1.25
1.19
1.28
1.40
1.41
1.34
1.45
1.48
1.61
1.88
0.23
5.98%
4.98%
—
28.23
EPS growth%
32.46
34.65
37.37
36.32
38.56
41.47
39.29
39.97
37.02
37.25
6.74
39.29
37.31
21
1.07
Bookvalue per shkr
1.12
1.05
0.97
0.90
0.98
1.03
1.11
1.10
1.05
0.93
0.79
(1.06%)
(0.98%)
—
0.58
FCF per sharekr
1.33
1.35
1.37
1.55
1.78
1.77
1.64
1.64
1.60
1.71
0.75
(0.73%)
2.28%
—
0.19
Dividend per shkr
0.60
0.68
0.67
0.76
0.75
0.70
0.76
0.71
0.74
0.82
0.52
1.75%
3.01%
—
25.66
Div yield (avg)%
14.37
14.40
15.83
16.79
14.12
13.80
14.69
16.37
14.54
14.14
3.89
14.54
14.47
14
9.28
Payout ratio%
13.82
15.30
15.77
13.88
11.04
13.04
13.38
13.67
16.41
15.57
26.01
13.67
13.85
84
14.16
Shares (diluted)M
9.915
9.330
8.682
7.958
8.085
8.117
8.834
8.017
8.077
8.041
14.14
(0.11%)
(2.31%)
82
26.39
Buyback yield%
15.01
12.83
13.06
10.18
12.54
9.90
10.20
8.47
6.84
6.02
29.49
8.47
10.19
33
1.216
D/E ratiox
0.441
0.416
0.382
0.366
0.319
0.328
0.299
0.304
0.325
0.307
1.144
0.307
0.327
40
3.516
Enterprise valuekr M
25.59
27.52
31.26
34.81
41.99
45.66
50.50
60.39
68.86
75.00
9.637
12.30%
12.95%
25
8.158
LT debtkr M
15.88
16.50
15.96
17.44
19.52
17.83
17.07
17.52
16.11
17.32
27.91
(2.36%)
0.95%
60
Cost of revenue
3.68%
1.00×
Operating expenses
3.90%
1.02×
Property and equipment
16.31%
Spread over hurdle
(0.37%)