29.49
Revenuekr M
22.03
23.60
25.25
27.42
29.06
31.37
34.06
36.87
39.77
43.13
31.02
8.22%
7.64%
57
26.26
Revenue growth%
14.87
13.32
11.79
13.20
14.64
13.90
13.78
12.74
13.13
11.89
19.56
13.13
13.26
60
17.69
Gross margin%
10.10
9.88
9.60
11.26
10.53
12.02
10.37
9.64
9.69
9.68
15.93
9.69
9.99
45
26.50
Operating margin%
9.83
8.80
10.47
11.68
10.60
11.17
12.42
12.87
15.73
18.38
4.26
12.87
11.42
30
20.67
Net margin%
0.83
0.64
0.40
0.40
0.98
3.15
5.89
4.04
2.47
0.94
24.86
3.15
0.96
11
16.17
P/E ratio (avg)x
25.86
26.44
25.97
25.20
21.71
23.56
23.79
24.71
22.09
21.92
27.18
23.56
24.25
44
13.53
EV/EBITx
54.58
59.56
63.24
71.76
82.49
97.26
96.69
103.6
99.68
104.5
26.34
99.68
89.59
6
23.97
FCF yield (avg)%
31.03
32.55
29.79
31.94
31.56
30.08
32.15
32.07
34.95
34.69
17.38
32.15
32.00
73
28.84
FCF margin%
15.10
17.45
16.59
14.25
15.39
14.20
11.33
10.75
9.27
12.15
22.72
11.33
14.23
17
1.378
FCF / Net incomex
0.175
0.177
0.173
0.188
0.185
0.205
0.182
0.201
0.200
0.207
0.158
0.201
0.186
43
28.51
ROIC%
0.40
2.50
3.05
5.46
7.81
8.67
5.83
4.55
5.78
3.98
16.58
5.78
5.01
38
17.54
Return on equity%
21.81
21.84
19.26
17.67
14.68
14.32
17.23
14.83
12.17
14.46
6.43
14.46
16.03
12
29.59
Return on assets%
25.06
23.37
25.60
27.99
25.33
23.82
22.94
25.40
28.37
25.80
12.19
25.40
25.37
49
0.06
EPSkr
0.18
0.19
0.19
0.21
0.21
0.21
0.20
0.19
0.20
0.20
0.06
(1.48%)
0.28%
—
13.97
EPS growth%
5.76
6.76
4.45
6.88
9.57
8.03
7.49
9.23
12.08
9.47
16.13
9.23
7.76
84
0.24
Bookvalue per shkr
0.14
0.14
0.15
0.17
0.18
0.17
0.17
0.20
0.22
0.23
0.20
5.15%
5.56%
—
0.08
FCF per sharekr
0.08
0.09
0.09
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.09
1.82%
2.26%
—
0.13
Dividend per shkr
0.07
0.06
0.06
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.21
(1.64%)
(6.48%)
—
15.56
Div yield (avg)%
14.18
11.58
10.13
11.63
9.49
10.52
12.81
14.67
17.44
17.95
14.96
14.67
12.22
28
27.59
Payout ratio%
33.69
36.55
37.64
35.07
36.28
38.44
40.93
43.26
42.02
39.61
28.79
40.93
38.04
22
143.6
Shares (diluted)M
155.7
173.8
173.6
177.2
205.8
201.4
235.4
225.8
242.7
244.3
137.5
3.49%
4.20%
11
5.59
Buyback yield%
18.28
19.89
19.41
18.28
15.73
12.78
10.61
8.19
5.80
8.47
16.87
8.47
14.25
29
1.430
D/E ratiox
0.531
0.528
0.554
0.576
0.525
0.567
0.621
0.551
0.572
0.499
1.368
0.567
0.553
83
31.20
Enterprise valuekr M
3.019
2.794
2.798
2.527
2.760
2.744
3.009
3.135
3.545
4.011
32.36
7.76%
2.60%
37
36.19
LT debtkr M
38.26
38.65
41.63
44.10
44.24
45.23
48.18
55.14
61.68
67.86
5.123
8.93%
6.54%
22
Cost of revenue
7.26%
0.97×
Operating expenses
8.29%
1.06×
Property and equipment
19.92%
Goodwill & intangibles
17.05%