24.80
Revenuekr M
19.65
20.54
21.83
23.23
25.04
25.98
27.01
28.88
30.95
32.74
26.35
5.51%
5.73%
11
2.38
Revenue growth%
15.81
17.62
15.53
12.62
14.56
14.72
13.75
13.55
14.75
14.29
8.74
14.29
14.64
20
13.06
Gross margin%
30.95
30.97
29.99
31.37
33.12
30.37
33.24
33.18
30.22
27.85
28.91
30.37
30.96
25
17.09
Operating margin%
10.63
13.24
15.60
15.28
18.15
18.39
20.92
18.59
20.98
20.40
8.67
20.40
18.27
8
24.33
Net margin%
8.73
6.33
7.59
9.33
11.77
11.90
11.30
11.12
12.69
9.81
9.87
11.30
10.47
25
11.06
P/E ratio (avg)x
54.34
59.12
58.47
55.37
64.08
62.03
57.96
60.52
62.49
59.09
14.97
60.52
59.11
46
30.71
EV/EBITx
6.911
7.259
7.379
7.730
7.808
7.102
7.407
6.752
7.284
7.477
9.845
7.284
7.332
41
5.55
FCF yield (avg)%
18.73
21.53
20.71
20.28
17.88
20.08
18.69
17.11
17.11
15.45
15.50
17.11
18.71
6
24.65
FCF margin%
10.40
11.05
9.39
8.24
9.74
7.33
7.32
6.71
7.91
7.75
3.64
7.33
8.07
63
1.188
FCF / Net incomex
0.889
0.914
0.934
0.978
0.909
0.961
0.967
0.983
1.014
0.986
0.155
0.983
0.964
14
10.73
ROIC%
11.22
10.19
11.44
10.24
11.23
8.58
5.77
3.63
1.43
2.60
5.87
3.63
9.38
10
10.40
Return on equity%
7.19
6.85
4.37
3.78
5.44
3.96
3.81
2.34
2.88
1.34
12.37
2.88
3.89
58
9.13
Return on assets%
21.99
19.07
19.83
18.70
17.68
19.99
20.27
21.77
21.09
22.26
27.52
21.09
20.13
87
0.19
EPSkr
0.14
0.13
0.11
0.12
0.12
0.13
0.12
0.12
0.12
0.12
0.20
0.13%
(1.97%)
—
9.07
EPS growth%
25.01
22.73
20.16
19.80
17.34
16.19
15.36
12.79
14.04
16.09
3.75
15.36
16.77
45
0.07
Bookvalue per shkr
0.33
0.38
0.45
0.46
0.47
0.53
0.54
0.55
0.56
0.58
0.33
4.47%
6.71%
—
0.16
FCF per sharekr
0.14
0.15
0.14
0.13
0.14
0.13
0.13
0.12
0.11
0.12
0.19
(3.49%)
(1.02%)
—
0.15
Dividend per shkr
0.31
0.34
0.34
0.39
0.43
0.43
0.48
0.51
0.62
0.72
0.10
10.88%
10.53%
—
22.57
Div yield (avg)%
12.18
14.69
11.71
14.35
14.60
14.15
11.64
12.29
10.48
9.89
28.84
11.64
12.23
89
21.17
Payout ratio%
25.62
24.97
22.76
24.26
24.33
25.75
28.38
29.93
28.14
26.32
27.37
28.14
25.68
30
57.71
Shares (diluted)M
55.16
52.72
54.04
48.97
49.54
51.92
54.81
52.62
51.35
48.83
57.68
(0.29%)
(0.84%)
58
12.39
Buyback yield%
6.82
6.34
6.62
5.92
5.48
8.18
10.70
10.08
11.28
13.35
5.33
10.70
7.50
6
0.699
D/E ratiox
0.295
0.267
0.261
0.248
0.227
0.238
0.268
0.272
0.257
0.229
0.258
0.257
0.259
75
26.46
Enterprise valuekr M
12.40
12.21
12.99
12.84
13.28
11.83
11.96
10.18
11.04
10.19
34.10
(5.16%)
(2.96%)
71
28.25
LT debtkr M
45.28
52.92
57.94
67.06
72.38
82.45
94.24
98.52
111.5
124.9
2.715
11.53%
12.29%
79
Cost of revenue
6.05%
1.03×
Operating expenses
5.23%
0.95×
Cash and investments
17.82%
Property and equipment
16.40%
Spread over hurdle
23.34%