7.271
Revenuekr M
39.67
41.22
43.27
45.39
46.05
46.35
46.84
47.75
47.91
50.19
7.836
1.73%
2.72%
78
18.91
Revenue growth%
29.30
26.50
27.40
28.56
28.13
28.05
27.11
29.12
28.52
29.15
6.16
28.52
28.32
38
27.15
Gross margin%
39.46
39.29
42.17
45.00
45.03
46.05
47.08
44.76
46.64
44.04
22.84
46.05
44.88
88
6.62
Operating margin%
20.50
19.64
20.14
22.15
21.22
18.41
19.62
21.82
22.10
20.27
12.97
20.27
20.38
17
20.68
Net margin%
6.95
5.56
4.73
5.44
5.03
2.20
0.95
0.40
0.40
2.18
24.13
0.95
3.47
85
10.62
P/E ratio (avg)x
41.80
45.60
50.03
57.97
69.20
74.37
72.90
72.80
86.33
90.86
29.66
74.37
71.00
94
36.26
EV/EBITx
13.51
14.86
15.37
17.73
19.49
22.01
25.33
24.97
28.44
30.80
34.14
25.33
20.75
41
23.66
FCF yield (avg)%
3.50
4.75
7.33
10.00
11.63
13.71
13.22
10.98
9.40
10.31
15.08
10.98
10.16
35
19.38
FCF margin%
19.34
19.95
18.23
17.80
17.16
18.01
16.38
13.71
11.74
10.44
19.75
13.71
17.48
34
1.561
FCF / Net incomex
0.233
0.243
0.237
0.252
0.226
0.200
0.201
0.176
0.168
0.148
1.435
0.176
0.214
44
26.10
ROIC%
11.34
11.42
13.97
15.14
17.73
15.11
17.39
18.76
20.50
20.65
20.99
18.76
16.27
16
19.92
Return on equity%
25.79
27.20
26.94
27.54
25.29
27.68
30.21
28.68
26.10
28.46
10.54
28.46
27.37
23
8.67
Return on assets%
3.04
2.50
3.99
2.45
0.90
0.40
0.40
1.21
0.40
2.79
3.10
0.40
1.83
79
1.14
EPSkr
0.99
1.00
1.01
0.98
1.07
1.12
1.10
1.03
1.14
1.30
1.23
4.12%
2.95%
—
13.58
EPS growth%
1.19
1.50
1.90
1.80
3.24
4.39
6.26
4.95
2.70
3.57
15.15
4.39
2.97
16
0.57
Bookvalue per shkr
0.81
0.81
0.70
0.64
0.59
0.51
0.50
0.48
0.48
0.47
2.10
(4.33%)
(4.41%)
—
1.79
FCF per sharekr
0.44
0.45
0.45
0.49
0.56
0.54
0.66
0.67
0.70
0.76
0.31
6.30%
6.08%
—
0.76
Dividend per shkr
1.28
1.39
1.42
1.55
1.53
1.32
1.28
1.38
1.31
1.21
1.87
(4.62%)
(0.58%)
—
22.59
Div yield (avg)%
6.46
6.16
4.59
4.39
2.03
2.93
2.33
2.18
2.86
0.64
28.25
2.33
2.90
22
10.03
Payout ratio%
22.38
23.63
22.15
25.09
24.80
25.09
26.48
25.80
27.54
29.69
8.26
26.48
25.09
52
8.734
Shares (diluted)M
11.85
12.92
13.15
13.30
14.18
16.30
16.87
16.34
18.34
18.69
8.399
5.67%
5.73%
14
22.03
Buyback yield%
25.47
26.67
28.10
26.74
23.78
22.80
25.54
27.42
26.58
29.54
16.43
26.58
26.62
37
0.984
D/E ratiox
1.391
1.263
1.093
1.090
1.163
1.084
1.188
1.249
1.234
1.349
0.108
1.234
1.211
10
9.972
Enterprise valuekr M
11.26
10.49
10.02
9.410
9.290
8.964
8.459
7.853
7.448
8.690
2.594
(1.33%)
(2.56%)
24
26.07
LT debtkr M
10.93
11.83
11.21
12.92
14.44
14.25
13.99
15.09
15.61
15.44
53.58
1.34%
4.59%
90
Cost of revenue
2.32%
0.96×
Operating expenses
3.57%
1.09×
Property and equipment
19.68%
Spread over hurdle
46.94%