13.89
Revenuekr M
22.59
22.75
22.41
22.93
22.69
22.37
22.62
23.16
23.67
23.59
15.52
0.79%
0.48%
62
22.79
Revenue growth%
25.52
22.75
25.01
26.38
26.96
25.40
27.08
27.26
30.07
31.40
8.56
27.26
26.67
73
23.53
Gross margin%
21.93
21.69
23.62
23.06
24.11
26.21
29.14
26.98
25.49
23.58
24.81
26.21
23.86
90
3.57
Operating margin%
27.76
24.91
23.97
22.74
21.53
23.55
21.79
23.04
24.69
23.41
4.06
23.41
23.48
8
27.84
Net margin%
5.47
5.52
3.43
6.02
8.84
9.31
8.62
9.14
8.87
6.21
24.77
8.87
7.41
67
25.48
P/E ratio (avg)x
9.554
9.678
11.14
12.30
14.07
13.94
13.16
12.17
12.98
12.84
37.49
12.98
12.57
55
36.62
EV/EBITx
19.87
20.99
21.17
23.96
23.20
23.36
23.91
21.89
20.57
22.90
26.91
22.90
22.39
17
8.34
FCF yield (avg)%
22.90
25.83
23.91
22.55
21.46
21.94
20.19
21.64
23.34
22.38
11.04
21.94
22.46
72
19.22
FCF margin%
10.62
7.69
5.13
7.74
6.20
8.20
5.61
5.42
6.90
9.85
21.46
6.90
7.29
51
0.173
FCF / Net incomex
0.111
0.118
0.128
0.138
0.150
0.141
0.158
0.174
0.180
0.174
1.310
0.174
0.146
6
22.11
ROIC%
20.95
20.62
21.36
22.49
24.98
25.28
27.13
29.20
29.46
31.22
5.54
29.20
25.13
53
9.63
Return on equity%
3.99
4.38
5.12
6.82
5.20
4.31
3.43
5.89
8.79
9.58
7.50
5.89
5.16
89
29.36
Return on assets%
15.09
13.62
11.41
10.02
11.30
10.83
9.01
8.53
8.86
10.52
8.74
9.01
10.68
6
0.08
EPSkr
0.18
0.21
0.25
0.26
0.28
0.31
0.35
0.42
0.45
0.45
0.09
10.07%
11.38%
—
12.31
EPS growth%
2.02
4.25
2.98
2.36
4.56
5.23
3.05
0.49
0.73
0.59
2.37
0.73
2.67
23
0.05
Bookvalue per shkr
0.05
0.06
0.06
0.07
0.06
0.07
0.06
0.07
0.07
0.08
0.07
3.09%
4.29%
—
0.17
FCF per sharekr
0.22
0.22
0.23
0.22
0.20
0.18
0.18
0.19
0.21
0.19
0.05
(1.05%)
(0.63%)
—
0.10
Dividend per shkr
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.03
(5.08%)
(1.47%)
—
19.21
Div yield (avg)%
26.35
24.51
22.26
22.65
22.17
24.01
24.83
22.23
23.77
25.00
11.20
24.01
23.89
18
9.70
Payout ratio%
25.69
24.94
25.21
22.43
21.38
19.61
16.91
14.98
11.99
14.33
9.69
14.98
20.50
27
76.09
Shares (diluted)M
67.12
59.45
57.83
53.48
58.63
59.75
62.18
67.84
69.16
61.70
76.01
1.03%
(2.17%)
82
26.64
Buyback yield%
16.52
16.81
19.60
19.17
18.98
16.63
17.32
17.22
20.17
19.99
23.73
17.32
18.15
20
0.312
D/E ratiox
1.376
1.264
1.144
1.225
1.258
1.234
1.246
1.202
1.231
1.269
1.620
1.234
1.240
85
6.336
Enterprise valuekr M
17.57
16.38
14.78
13.99
13.85
13.12
13.12
11.62
11.01
11.99
10.21
(2.84%)
(4.55%)
88
15.51
LT debtkr M
1.356
1.485
1.640
1.474
1.449
1.282
1.240
1.302
1.359
1.369
6.410
(1.12%)
0.98%
38
Cost of revenue
0.22%
0.97×
Operating expenses
0.91%
1.04×
Property and equipment
16.75%
Spread over hurdle
13.40%