9.423
Revenuekr M
33.50
36.07
39.11
42.33
45.70
49.41
53.40
58.43
63.64
69.04
9.934
8.60%
8.46%
70
22.76
Revenue growth%
6.26
6.03
6.89
7.74
8.72
8.12
10.51
8.31
5.65
4.13
8.41
8.12
7.31
75
7.47
Gross margin%
12.82
13.67
13.60
15.24
16.57
15.82
16.52
16.44
14.16
12.74
23.80
15.82
14.70
6
19.32
Operating margin%
13.82
12.30
14.80
14.23
11.57
11.21
8.35
9.24
11.71
10.39
3.60
10.39
11.64
45
4.08
Net margin%
9.47
11.98
11.13
10.27
13.24
12.95
12.62
13.63
16.24
16.68
7.61
13.63
12.78
36
24.49
P/E ratio (avg)x
32.62
34.74
36.31
38.11
41.74
39.46
43.16
44.89
48.23
47.86
37.18
44.89
40.60
75
7.630
EV/EBITx
50.26
57.03
67.08
69.25
66.17
67.35
63.59
64.59
62.80
73.18
9.967
64.59
65.38
52
11.53
FCF yield (avg)%
26.31
23.74
26.35
28.02
27.30
27.29
28.18
28.75
30.17
30.55
16.11
28.75
27.66
72
3.97
FCF margin%
4.38
4.83
6.51
4.09
2.74
4.89
3.08
2.65
2.26
0.47
10.91
2.65
3.59
33
1.525
FCF / Net incomex
1.680
1.710
1.784
1.896
2.148
2.401
2.330
2.440
2.782
2.664
1.398
2.440
2.239
77
25.75
ROIC%
11.70
10.81
9.88
10.30
12.26
9.31
10.73
13.20
12.98
12.13
4.62
12.13
11.26
38
11.97
Return on equity%
11.79
10.71
10.04
12.35
11.19
9.39
8.50
10.12
7.47
5.40
25.29
8.50
10.08
67
5.62
Return on assets%
8.39
6.95
9.46
8.58
10.06
8.70
6.76
3.85
5.57
5.71
14.70
5.71
7.67
20
0.27
EPSkr
0.42
0.45
0.42
0.48
0.48
0.47
0.51
0.50
0.49
0.57
0.27
3.35%
4.51%
—
22.43
EPS growth%
9.24
12.09
10.97
10.30
9.10
11.76
12.50
10.06
7.59
7.25
29.95
10.06
10.18
88
0.16
Bookvalue per shkr
0.17
0.19
0.23
0.26
0.26
0.26
0.29
0.30
0.35
0.34
0.13
5.91%
7.09%
—
0.08
FCF per sharekr
0.27
0.31
0.34
0.40
0.47
0.50
0.59
0.65
0.72
0.81
0.09
11.44%
11.40%
—
0.33
Dividend per shkr
0.38
0.44
0.44
0.43
0.48
0.56
0.56
0.62
0.69
0.75
0.05
9.30%
8.05%
—
21.86
Div yield (avg)%
16.97
18.94
19.31
19.44
19.41
17.28
15.83
16.11
13.96
15.30
23.72
15.83
17.12
86
19.17
Payout ratio%
9.07
8.84
11.12
12.22
11.74
11.20
12.31
13.12
12.02
13.45
23.16
12.31
11.88
33
63.48
Shares (diluted)M
64.74
62.27
70.12
78.76
81.23
73.92
77.47
73.73
66.75
62.49
61.46
(5.11%)
(0.42%)
82
12.71
Buyback yield%
18.96
17.81
15.73
15.99
16.71
13.74
10.82
10.33
8.21
5.73
9.13
10.33
14.74
66
0.407
D/E ratiox
1.397
1.468
1.486
1.675
1.847
2.022
2.036
1.847
1.670
1.712
1.162
1.847
1.694
7
15.38
Enterprise valuekr M
29.47
32.54
35.07
37.86
36.10
35.39
37.96
36.38
39.57
44.70
42.11
4.37%
4.28%
17
42.80
LT debtkr M
38.04
40.80
43.56
41.70
40.00
43.18
43.28
43.96
48.70
48.98
12.97
4.14%
3.57%
9
Cost of revenue
8.46%
1.00×
Operating expenses
8.94%
1.04×
Property and equipment
18.02%