3.778
Revenuekr M
6.542
6.968
7.354
7.958
8.332
8.990
9.722
10.13
10.78
11.68
3.946
6.99%
6.39%
38
21.21
Revenue growth%
3.94
1.43
2.95
0.40
0.40
3.27
4.61
2.55
4.12
6.30
2.18
4.12
3.11
87
7.82
Gross margin%
1.59
2.53
4.00
4.13
1.15
0.40
2.80
1.22
0.40
0.40
10.90
0.40
1.41
74
23.10
Operating margin%
18.51
19.71
16.98
17.19
17.61
16.28
13.51
12.35
13.29
10.93
27.20
13.29
16.63
34
2.56
Net margin%
6.48
8.92
7.99
7.80
6.46
4.58
7.31
7.94
6.03
3.46
2.79
6.03
6.89
77
34.75
P/E ratio (avg)x
28.41
29.68
29.17
33.71
33.39
37.70
36.72
34.92
38.69
39.39
18.73
37.70
34.31
22
12.56
EV/EBITx
27.06
23.02
21.68
23.30
19.91
18.76
19.69
17.59
18.97
17.42
30.84
18.76
19.80
40
26.82
FCF yield (avg)%
22.50
21.45
18.68
17.49
19.64
18.53
19.07
21.44
21.72
18.76
22.77
19.07
19.35
13
22.65
FCF margin%
15.85
16.96
17.18
17.46
20.21
20.99
18.57
16.11
14.19
15.78
4.56
16.11
17.07
63
0.331
FCF / Net incomex
0.706
0.710
0.797
0.811
0.764
0.808
0.787
0.886
0.950
1.035
1.317
0.886
0.803
46
27.01
ROIC%
2.73
4.62
2.58
4.95
5.55
4.42
2.38
4.08
6.67
8.37
6.45
4.42
4.52
49
18.52
Return on equity%
29.43
29.40
32.05
33.14
32.84
34.10
32.55
33.04
35.13
32.64
3.12
33.04
32.74
84
21.68
Return on assets%
16.08
14.40
11.41
9.95
7.31
9.36
11.11
9.63
11.54
10.78
23.24
10.78
10.95
66
0.34
EPSkr
0.64
0.74
0.71
0.81
0.83
0.80
0.81
0.91
1.07
1.28
0.35
9.11%
8.52%
—
28.71
EPS growth%
2.79
0.89
0.40
1.46
2.27
3.78
1.94
1.00
0.40
2.48
10.04
1.94
1.70
73
0.42
Bookvalue per shkr
0.50
0.53
0.53
0.50
0.50
0.51
0.53
0.52
0.57
0.66
0.24
5.51%
3.28%
—
0.55
FCF per sharekr
0.58
0.51
0.46
0.49
0.44
0.49
0.53
0.57
0.56
0.49
0.81
2.31%
(2.25%)
—
0.32
Dividend per shkr
0.66
0.72
0.69
0.77
0.75
0.70
0.67
0.67
0.63
0.59
0.43
(4.79%)
0.11%
—
28.32
Div yield (avg)%
5.34
2.55
4.54
3.23
3.89
4.56
5.56
7.01
4.79
2.62
15.39
4.79
4.55
68
29.16
Payout ratio%
13.54
16.19
13.59
14.37
13.70
11.72
11.74
11.37
12.99
15.09
23.82
11.74
13.56
42
7.849
Shares (diluted)M
7.422
7.119
7.998
8.942
9.020
9.222
8.354
8.877
10.01
10.40
8.135
2.89%
2.92%
59
5.56
Buyback yield%
12.12
14.11
16.79
17.12
18.10
19.94
19.33
19.30
16.86
17.35
2.23
19.30
17.24
60
0.966
D/E ratiox
1.073
1.272
1.398
1.533
1.753
2.041
1.947
2.149
2.246
2.160
1.593
2.149
1.850
84
6.903
Enterprise valuekr M
4.312
4.381
4.428
4.769
4.923
5.232
5.480
5.480
5.018
4.998
6.025
0.30%
2.51%
21
3.390
LT debtkr M
6.560
7.346
7.820
9.036
8.737
8.452
8.312
8.447
8.292
7.987
8.619
(1.78%)
3.22%
29
Cost of revenue
6.25%
0.99×
Operating expenses
6.56%
1.02×
Property and equipment
17.65%
Spread over hurdle
11.09%