0.944
Revenuekr M
0.925
0.989
1.093
1.204
1.299
1.386
1.511
1.627
1.772
1.912
1.021
8.05%
8.47%
72
2.23
Revenue growth%
7.54
6.19
8.75
9.04
9.35
8.18
10.04
12.58
13.40
11.14
29.62
11.14
9.19
42
3.82
Gross margin%
5.99
6.84
7.79
9.88
8.99
10.13
12.91
13.50
13.60
14.97
6.86
13.50
10.01
86
25.22
Operating margin%
23.40
20.71
21.40
23.13
20.67
19.98
19.61
21.64
24.50
23.86
4.25
21.64
21.52
72
17.78
Net margin%
6.86
5.28
4.26
5.82
5.66
5.51
7.36
7.70
9.09
8.60
7.67
7.70
6.34
39
7.222
P/E ratio (avg)x
8.366
8.215
8.969
9.925
11.06
11.10
10.93
11.87
13.53
15.77
29.39
11.87
11.00
41
32.04
EV/EBITx
51.05
57.32
62.73
64.36
70.02
73.98
75.66
88.34
99.81
110.4
13.36
88.34
72.00
14
12.57
FCF yield (avg)%
3.06
0.40
0.72
0.40
0.40
0.40
0.40
0.40
0.40
1.71
8.80
0.40
0.40
28
5.49
FCF margin%
14.85
14.82
13.05
10.26
12.61
13.50
10.52
12.02
11.70
13.49
9.76
12.02
12.83
53
1.631
FCF / Net incomex
0.224
0.243
0.263
0.292
0.307
0.282
0.271
0.284
0.301
0.307
1.500
0.284
0.283
43
7.08
ROIC%
18.59
19.39
19.32
19.86
20.92
20.76
21.17
20.97
22.97
25.79
15.61
21.17
20.84
59
17.83
Return on equity%
5.49
6.95
9.30
9.95
7.01
9.95
9.52
10.70
12.14
12.55
10.48
10.70
9.74
27
12.51
Return on assets%
0.67
0.40
2.90
2.97
0.98
2.41
1.88
1.52
1.47
2.60
27.49
1.88
1.70
56
0.14
EPSkr
0.21
0.22
0.21
0.23
0.23
0.26
0.29
0.32
0.35
0.34
0.16
8.31%
4.98%
—
14.48
EPS growth%
11.78
9.45
8.10
10.63
8.21
5.24
2.70
1.65
2.78
5.12
6.11
2.78
6.67
42
0.20
Bookvalue per shkr
0.32
0.35
0.37
0.42
0.42
0.48
0.52
0.61
0.59
0.59
0.24
6.83%
7.90%
—
0.19
FCF per sharekr
0.13
0.12
0.13
0.13
0.12
0.12
0.12
0.13
0.12
0.11
0.19
(2.00%)
(1.45%)
—
0.09
Dividend per shkr
0.24
0.23
0.25
0.23
0.24
0.26
0.25
0.23
0.21
0.24
0.09
0.09%
1.17%
—
11.16
Div yield (avg)%
25.30
26.84
29.25
27.24
25.52
23.16
24.59
25.36
26.79
28.95
18.72
25.36
26.15
23
8.57
Payout ratio%
23.85
23.89
24.06
24.61
26.59
26.95
24.29
23.86
24.97
25.59
15.28
24.97
24.45
15
3.639
Shares (diluted)M
4.162
4.176
4.122
3.950
3.672
3.552
3.210
3.010
2.885
2.680
3.694
(6.10%)
(5.05%)
28
21.77
Buyback yield%
25.54
26.25
28.24
27.03
28.79
27.05
28.24
26.89
28.55
26.39
13.75
27.05
27.04
44
0.674
D/E ratiox
2.124
2.368
2.300
2.197
2.351
2.221
2.492
2.748
2.693
2.608
0.165
2.608
2.360
68
1.586
Enterprise valuekr M
1.853
1.852
2.187
2.285
2.542
2.758
3.224
3.794
4.468
4.585
0.128
12.52%
11.13%
58
0.779
LT debtkr M
1.610
1.570
1.544
1.594
1.707
1.689
1.637
1.587
1.435
1.429
1.684
(3.49%)
(1.03%)
86
Cost of revenue
8.44%
1.00×
Operating expenses
8.12%
0.97×
Property and equipment
19.26%
Spread over hurdle
(2.74%)