24.01
Revenuekr M
25.19
26.31
26.86
28.47
30.05
32.15
33.38
35.56
37.32
39.30
24.78
5.51%
5.20%
27
20.07
Revenue growth%
26.20
27.80
29.01
30.07
32.36
29.94
29.90
28.06
25.46
24.72
6.95
28.06
28.53
11
26.49
Gross margin%
11.95
14.66
17.43
17.40
19.06
19.18
21.68
21.86
23.60
22.45
14.79
21.86
19.12
19
7.79
Operating margin%
13.09
12.38
11.19
11.09
10.41
9.07
9.89
10.02
12.35
12.37
27.52
10.02
11.14
33
27.56
Net margin%
26.10
26.25
24.36
26.78
25.35
25.49
22.80
20.02
19.94
20.92
12.29
20.92
24.86
88
24.90
P/E ratio (avg)x
13.22
16.03
17.06
17.90
18.08
19.36
19.29
20.25
20.93
24.62
24.95
20.25
18.69
32
21.65
EV/EBITx
34.54
37.94
37.77
44.22
45.95
47.49
48.80
55.46
59.95
62.16
6.777
55.46
46.72
16
25.62
FCF yield (avg)%
21.74
23.42
24.09
26.51
27.03
25.05
23.84
25.56
27.59
27.12
14.63
25.56
25.31
13
2.08
FCF margin%
9.45
6.93
6.53
4.13
5.86
8.27
10.15
7.36
9.49
11.80
11.96
9.49
7.81
72
1.109
FCF / Net incomex
0.994
0.879
0.879
0.924
0.820
0.748
0.653
0.705
0.753
0.659
1.254
0.705
0.787
22
9.74
ROIC%
31.19
33.11
33.00
32.93
30.45
27.69
27.47
28.24
28.14
27.21
23.50
27.69
29.35
14
6.90
Return on equity%
26.32
28.74
29.08
26.48
27.33
29.26
29.43
32.38
32.90
32.19
26.43
32.19
29.17
50
9.06
Return on assets%
9.40
11.62
9.36
7.17
4.84
5.67
6.40
4.59
4.35
2.75
14.46
4.59
6.03
12
0.12
EPSkr
0.20
0.19
0.19
0.19
0.20
0.18
0.19
0.18
0.16
0.14
0.13
(6.56%)
(2.29%)
—
11.07
EPS growth%
27.26
28.72
30.25
32.05
30.02
32.96
30.05
32.36
32.00
33.25
19.10
32.36
31.13
53
0.08
Bookvalue per shkr
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.13
0.05%
(1.36%)
—
0.32
FCF per sharekr
0.43
0.43
0.43
0.41
0.41
0.37
0.40
0.37
0.37
0.34
0.07
(3.75%)
(1.58%)
—
0.39
Dividend per shkr
0.15
0.16
0.17
0.17
0.16
0.17
0.18
0.19
0.19
0.20
0.29
4.85%
4.12%
—
9.70
Div yield (avg)%
9.96
12.65
11.53
11.92
10.66
12.93
15.17
13.65
12.62
13.60
22.72
13.60
12.63
10
28.13
Payout ratio%
13.71
11.46
10.97
12.07
10.42
8.91
7.32
6.84
7.55
8.25
3.01
7.55
9.66
49
81.68
Shares (diluted)M
59.83
53.86
51.46
47.15
44.45
45.94
46.99
46.13
39.55
37.30
81.23
(3.45%)
(5.18%)
68
18.44
Buyback yield%
15.83
13.86
14.93
12.44
13.91
16.16
16.72
17.86
15.31
16.00
23.85
16.16
15.57
42
0.929
D/E ratiox
2.801
2.891
3.177
3.121
3.045
3.046
3.179
3.111
3.098
3.082
0.484
3.098
3.090
34
2.018
Enterprise valuekr M
2.593
2.959
3.562
3.977
4.746
5.225
6.129
7.353
8.197
9.642
28.27
15.23%
14.14%
79
10.82
LT debtkr M
13.37
14.56
15.80
15.21
14.68
15.87
17.50
16.96
16.00
16.73
7.364
2.65%
3.12%
21
Cost of revenue
5.19%
1.00×
Operating expenses
5.26%
1.01×
Cash and investments
15.82%
Property and equipment
15.22%
Return on capital
226.68%
Spread over hurdle
218.61%