24.01
Revenuekr M
21.47
22.53
23.02
24.17
24.97
26.23
27.45
28.00
29.32
29.78
25.09
3.59%
3.89%
63
9.83
Revenue growth%
31.37
34.15
34.64
35.72
33.06
32.13
29.37
30.62
33.04
32.88
24.93
32.13
32.96
12
6.05
Gross margin%
10.29
9.54
9.07
9.22
10.33
8.05
6.45
7.62
10.60
10.16
26.29
8.05
9.38
56
16.93
Operating margin%
8.13
10.44
12.11
10.14
11.75
9.61
7.71
7.49
4.64
7.51
20.45
7.51
8.87
87
14.39
Net margin%
10.66
12.71
13.23
14.68
17.19
17.35
18.16
16.62
16.56
17.46
13.58
17.35
16.59
13
22.56
P/E ratio (avg)x
36.77
35.11
40.08
39.95
37.84
43.41
47.65
54.02
59.86
58.40
30.70
54.02
41.75
24
13.22
EV/EBITx
19.02
18.42
16.86
18.74
17.61
18.85
20.30
20.57
21.36
21.73
18.20
20.57
18.94
16
14.67
FCF yield (avg)%
27.12
28.72
26.86
24.15
25.04
23.09
20.81
19.31
21.88
23.85
12.12
21.88
24.00
71
19.67
FCF margin%
3.38
2.58
4.09
5.37
3.43
5.84
3.79
2.62
0.59
3.39
3.15
3.39
3.41
21
0.721
FCF / Net incomex
1.231
1.116
1.112
1.251
1.337
1.321
1.459
1.572
1.575
1.557
1.109
1.557
1.329
9
12.67
ROIC%
8.06
10.27
13.15
10.32
11.06
10.40
13.21
12.09
11.08
9.34
23.59
11.08
10.73
88
15.68
Return on equity%
2.49
1.93
0.40
1.71
0.40
2.95
2.57
4.10
3.69
3.06
8.60
3.06
2.53
43
24.57
Return on assets%
15.81
18.38
15.72
18.27
19.69
21.76
21.23
19.01
17.58
17.18
28.83
19.01
18.32
60
0.51
EPSkr
0.24
0.24
0.24
0.22
0.24
0.22
0.24
0.21
0.24
0.26
0.56
1.27%
0.66%
—
3.32
EPS growth%
15.09
15.79
18.73
21.09
21.14
18.95
21.71
19.20
21.05
21.62
7.32
21.05
20.13
33
0.18
Bookvalue per shkr
0.75
0.78
0.88
1.00
1.13
1.32
1.34
1.32
1.57
1.89
0.23
10.76%
10.60%
—
0.10
FCF per sharekr
0.49
0.49
0.47
0.52
0.59
0.55
0.61
0.60
0.68
0.74
0.09
4.67%
4.93%
—
0.34
Dividend per shkr
0.55
0.55
0.57
0.56
0.55
0.62
0.59
0.59
0.60
0.65
0.54
3.62%
3.35%
—
26.87
Div yield (avg)%
26.22
26.17
23.63
24.12
25.48
23.89
25.99
27.92
30.39
33.07
25.16
27.92
26.08
85
12.53
Payout ratio%
13.24
11.16
8.40
9.93
9.65
8.00
7.50
4.55
5.35
3.82
27.60
5.35
8.20
89
67.28
Shares (diluted)M
66.10
59.57
58.91
65.06
62.14
59.80
67.77
75.19
83.76
89.43
67.12
7.55%
3.17%
41
12.21
Buyback yield%
24.41
23.89
24.53
25.24
23.47
23.49
24.19
22.03
19.76
21.76
5.11
22.03
23.69
8
0.885
D/E ratiox
0.950
0.962
1.145
1.105
1.069
1.078
1.058
1.216
1.416
1.664
0.435
1.216
1.092
82
20.77
Enterprise valuekr M
38.45
44.18
51.57
56.50
57.32
58.59
63.76
73.29
82.60
88.58
4.064
9.10%
9.98%
5
23.87
LT debtkr M
36.79
43.38
49.85
50.33
50.82
51.24
56.56
53.29
52.79
54.39
35.77
1.37%
5.61%
8
Cost of revenue
3.78%
0.99×
Operating expenses
3.99%
1.01×
Property and equipment
20.07%
Goodwill & intangibles
13.11%
Spread over hurdle
(1.52%)