37.55
Revenuekr M
115.0
123.4
131.3
135.6
142.9
148.6
157.0
164.4
174.8
185.8
41.13
5.40%
5.40%
30
3.95
Revenue growth%
6.89
9.00
11.97
13.30
13.13
12.89
13.54
16.00
15.62
16.05
25.43
15.62
13.22
84
4.21
Gross margin%
13.39
13.99
13.41
15.33
12.37
10.42
10.97
11.15
12.80
10.70
9.14
10.97
12.58
22
2.88
Operating margin%
9.36
10.02
9.34
6.58
3.91
5.11
6.10
4.52
6.06
8.80
25.28
6.06
6.34
82
27.08
Net margin%
24.44
24.08
23.05
20.91
21.02
22.58
20.99
18.12
15.45
17.27
23.93
18.12
21.01
38
37.04
P/E ratio (avg)x
41.94
48.12
53.17
59.43
67.60
77.32
81.24
92.50
110.1
117.8
30.60
92.50
72.46
93
21.16
EV/EBITx
7.748
8.795
9.767
10.82
11.00
12.00
13.47
15.01
15.70
16.46
37.35
15.01
11.50
19
20.47
FCF yield (avg)%
13.98
12.05
9.84
11.54
10.77
9.23
11.19
11.13
13.61
12.73
26.43
11.19
11.36
6
24.59
FCF margin%
36.00
33.71
33.29
35.86
38.56
37.07
40.03
38.18
39.80
40.00
10.09
39.80
37.63
35
1.641
FCF / Net incomex
1.671
1.497
1.476
1.323
1.360
1.270
1.394
1.250
1.169
1.111
1.413
1.250
1.341
75
11.92
ROIC%
9.28
9.51
11.66
11.22
9.05
10.69
13.32
15.90
17.03
17.60
19.87
15.90
11.44
15
6.99
Return on equity%
29.77
32.73
32.39
31.78
34.28
36.13
38.73
40.03
41.20
43.83
25.86
40.03
35.20
6
2.53
Return on assets%
9.15
10.11
7.70
9.34
10.70
11.00
12.32
12.36
13.94
15.34
11.91
12.36
10.85
68
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
(1.18%)
(1.22%)
—
24.50
EPS growth%
4.87
3.11
0.75
1.64
4.24
5.76
6.12
6.99
7.14
10.00
9.10
6.99
5.32
12
—
Bookvalue per shkr
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.70%
5.22%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
(4.97%)
(6.00%)
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
0.01
1.95%
0.83%
—
15.34
Div yield (avg)%
11.57
11.34
11.89
10.40
9.50
9.21
7.46
7.41
6.50
6.43
28.43
7.41
9.36
25
17.00
Payout ratio%
6.00
8.66
11.65
9.34
11.89
9.19
7.31
5.47
3.11
2.12
13.05
5.47
7.99
45
10.57
Shares (diluted)B
11.49
12.53
14.00
15.29
16.06
17.79
20.17
22.80
23.95
24.61
10.50
8.91%
7.85%
50
22.38
Buyback yield%
19.67
18.25
15.98
13.87
13.05
10.38
12.36
15.25
16.62
16.56
20.20
15.25
15.61
65
0.300
D/E ratiox
0.296
0.328
0.352
0.315
0.329
0.325
0.303
0.332
0.351
0.320
0.908
0.325
0.326
29
35.92
Enterprise valuekr M
171.5
189.3
204.9
227.4
260.6
308.0
353.1
350.5
426.0
470.3
80.80
12.53%
11.04%
79
95.31
LT debtkr M
112.0
130.5
150.9
157.5
155.2
177.2
173.0
168.6
174.7
189.2
9.837
4.04%
7.26%
76
Cost of revenue
5.40%
1.00×
Operating expenses
6.18%
1.08×
Property and equipment
21.19%
Cash and investments
19.89%
Spread over hurdle
10.00%