1.736
Revenuekr M
11.54
12.15
13.12
13.73
14.67
15.93
16.71
18.08
19.36
20.81
1.805
7.25%
6.68%
78
10.61
Revenue growth%
6.80
4.28
4.05
3.31
5.15
2.79
3.63
2.52
4.22
3.51
12.30
3.51
3.84
10
27.68
Gross margin%
32.42
31.21
29.81
29.62
28.57
29.32
30.11
28.62
26.13
26.93
10.90
28.62
29.47
14
23.78
Operating margin%
8.96
11.81
11.71
10.72
8.23
9.61
8.24
8.22
10.75
12.28
21.87
9.61
10.16
58
7.24
Net margin%
26.96
25.70
23.30
24.40
25.98
27.84
28.08
28.13
29.35
27.57
4.12
28.08
27.26
56
30.54
P/E ratio (avg)x
29.73
29.40
32.89
36.54
40.83
42.06
42.80
47.10
52.93
53.08
13.88
47.10
41.45
63
15.04
EV/EBITx
35.70
38.09
38.02
44.79
44.23
47.44
51.13
61.17
72.77
73.28
10.80
61.17
46.12
26
28.17
FCF yield (avg)%
18.08
20.21
22.61
20.47
19.28
20.12
19.25
21.08
19.35
19.52
4.12
19.52
19.82
93
20.70
FCF margin%
8.42
10.83
8.52
10.15
10.99
8.62
5.62
7.71
7.78
5.95
10.63
7.71
8.47
43
1.166
FCF / Net incomex
2.131
2.244
2.273
2.487
2.350
2.346
2.321
2.669
2.694
2.547
1.290
2.547
2.348
8
27.53
ROIC%
18.07
16.12
17.37
20.28
20.25
22.66
24.81
26.17
24.65
22.91
16.17
24.65
21.47
76
2.70
Return on equity%
13.02
11.23
12.40
9.53
7.54
9.94
11.91
9.57
12.23
10.78
6.19
10.78
11.01
93
21.50
Return on assets%
8.32
6.90
6.79
9.33
6.48
7.37
10.23
9.83
9.73
12.15
15.86
9.83
8.82
38
0.06
EPSkr
0.17
0.16
0.17
0.17
0.17
0.19
0.19
0.20
0.23
0.24
0.07
6.67%
4.49%
—
10.45
EPS growth%
2.38
4.53
5.13
6.36
6.94
6.44
4.72
3.28
0.55
2.45
24.97
3.28
4.63
88
0.13
Bookvalue per shkr
0.15
0.17
0.19
0.19
0.20
0.23
0.22
0.22
0.20
0.21
0.12
1.36%
4.60%
—
0.02
FCF per sharekr
0.09
0.08
0.10
0.10
0.12
0.11
0.12
0.14
0.16
0.17
0.11
7.55%
7.57%
—
0.09
Dividend per shkr
0.05
0.06
0.07
0.08
0.09
0.09
0.08
0.09
0.09
0.11
0.10
4.32%
7.94%
—
12.15
Div yield (avg)%
14.73
16.43
19.16
17.04
19.04
20.75
21.75
19.64
18.72
19.93
3.09
19.93
19.10
19
14.85
Payout ratio%
32.61
31.96
34.42
32.70
30.74
30.43
30.03
29.48
30.37
30.48
6.99
30.37
30.61
43
98.37
Shares (diluted)M
85.57
80.19
81.14
82.21
84.08
92.32
93.20
87.42
95.43
85.51
97.59
0.34%
(0.45%)
37
15.47
Buyback yield%
15.34
17.52
16.18
17.05
14.87
12.67
13.17
10.98
11.50
11.60
22.49
11.60
14.02
13
0.697
D/E ratiox
1.255
1.209
1.046
0.914
0.806
0.788
0.842
0.820
0.718
0.627
1.190
0.788
0.831
74
16.00
Enterprise valuekr M
16.06
16.99
17.24
16.95
18.00
16.34
15.81
14.59
14.99
15.15
6.224
(3.39%)
0.17%
55
17.11
LT debtkr M
3.075
3.115
2.990
3.187
2.899
2.825
3.037
3.311
3.474
3.462
1.171
3.62%
0.35%
47
Cost of revenue
6.68%
1.00×
Operating expenses
7.15%
1.04×
Spread over hurdle
(4.32%)