25.34
Revenuekr M
39.95
41.64
42.84
43.27
45.33
47.06
48.43
50.57
52.06
52.44
28.11
2.96%
3.29%
68
24.99
Revenue growth%
35.58
37.98
39.21
39.70
40.03
39.82
38.15
39.82
41.64
42.11
4.73
39.82
39.76
51
11.52
Gross margin%
9.28
8.13
10.50
12.50
14.00
14.04
13.62
10.69
11.16
13.18
7.10
13.18
11.83
57
23.43
Operating margin%
25.80
28.27
29.86
28.01
27.03
24.56
24.63
24.20
24.99
25.53
4.35
24.63
25.67
43
19.28
Net margin%
1.92
1.91
3.70
0.84
0.40
3.11
4.96
5.88
3.76
1.83
8.38
3.76
2.52
10
30.30
P/E ratio (avg)x
8.666
9.477
8.902
9.733
10.26
11.19
10.42
11.15
10.26
11.24
16.86
11.15
10.26
24
33.78
EV/EBITx
34.00
33.82
33.59
35.66
40.55
44.08
47.12
48.69
45.62
51.72
9.721
47.12
42.31
80
5.81
FCF yield (avg)%
12.11
13.08
15.27
13.02
15.03
17.70
17.56
16.17
14.55
17.33
2.88
17.33
15.15
13
10.94
FCF margin%
24.47
25.70
24.96
23.96
26.85
25.81
26.74
25.88
26.16
28.20
19.79
26.16
25.84
83
0.133
FCF / Net incomex
1.269
1.354
1.471
1.584
1.500
1.538
1.443
1.596
1.597
1.400
1.582
1.538
1.486
26
3.02
ROIC%
25.47
27.15
29.30
26.62
26.50
27.43
24.47
23.73
21.02
18.60
9.29
23.73
25.99
38
13.56
Return on equity%
9.29
9.86
10.16
7.77
5.93
7.87
7.82
5.79
4.23
2.27
6.29
5.79
7.79
90
24.74
Return on assets%
9.00
8.96
9.71
8.37
8.07
5.33
3.84
6.64
5.45
5.07
2.82
5.33
7.36
23
0.34
EPSkr
0.50
0.45
0.49
0.54
0.49
0.56
0.58
0.60
0.65
0.73
0.36
8.13%
4.81%
—
10.62
EPS growth%
28.67
29.86
29.63
29.29
27.96
28.73
28.31
28.05
29.46
26.89
22.18
28.31
28.70
18
0.53
Bookvalue per shkr
0.52
0.53
0.55
0.54
0.54
0.52
0.55
0.50
0.46
0.47
0.24
(2.65%)
(2.41%)
—
0.35
FCF per sharekr
0.27
0.30
0.31
0.29
0.27
0.25
0.23
0.26
0.27
0.29
0.43
1.62%
1.08%
—
0.33
Dividend per shkr
0.22
0.22
0.24
0.22
0.21
0.19
0.18
0.19
0.20
0.21
0.54
(0.03%)
(1.01%)
—
3.39
Div yield (avg)%
21.98
21.11
23.56
22.87
25.44
23.29
24.08
21.58
20.32
21.23
18.44
21.58
22.42
82
18.00
Payout ratio%
14.51
13.95
13.46
14.66
12.24
12.68
14.28
13.34
16.29
18.13
18.02
14.28
14.12
14
43.43
Shares (diluted)M
32.32
31.52
34.03
32.90
34.07
32.63
30.34
27.23
24.67
23.56
44.34
(7.11%)
(4.35%)
39
17.90
Buyback yield%
21.99
21.88
23.80
23.41
23.86
25.18
22.20
22.29
20.16
18.84
2.40
22.20
22.25
68
1.000
D/E ratiox
0.372
0.346
0.374
0.414
0.378
0.408
0.406
0.412
0.435
0.417
0.984
0.412
0.407
18
37.76
Enterprise valuekr M
34.01
31.67
34.03
33.08
34.07
33.78
35.51
33.14
32.46
30.33
10.38
(2.30%)
(1.21%)
83
41.48
LT debtkr M
4.434
4.800
5.516
6.247
6.988
7.765
7.950
7.410
6.900
6.457
10.73
(1.57%)
4.68%
71
Cost of revenue
3.05%
0.98×
Operating expenses
4.39%
1.11×
Spread over hurdle
17.19%