46.54
Revenuekr M
33.66
36.03
38.77
42.59
46.15
50.68
55.83
60.58
64.54
71.34
50.03
9.10%
8.66%
92
15.10
Revenue growth%
27.32
24.98
25.95
28.35
25.82
26.55
27.86
26.46
28.58
26.62
8.38
26.62
26.58
12
11.99
Gross margin%
23.92
23.43
20.85
18.20
20.94
19.77
18.94
21.93
22.16
23.19
26.57
21.93
21.44
33
9.42
Operating margin%
14.63
13.37
14.93
16.93
18.89
21.23
21.64
20.75
22.88
22.61
2.07
21.64
19.82
57
11.79
Net margin%
3.23
4.79
2.97
0.47
0.40
3.09
5.88
3.35
6.05
6.59
9.16
5.88
3.29
14
8.467
P/E ratio (avg)x
7.670
7.779
7.352
6.826
7.178
7.350
7.129
6.777
7.044
6.631
13.25
7.044
7.153
35
19.73
EV/EBITx
18.48
18.80
18.77
20.76
21.26
19.14
21.81
23.07
20.80
18.87
27.40
20.80
19.95
85
21.29
FCF yield (avg)%
18.68
18.31
20.06
20.39
22.39
19.71
16.81
17.52
19.74
22.42
29.71
19.71
19.72
13
24.48
FCF margin%
0.40
2.60
4.71
3.31
1.80
4.26
3.39
1.67
0.91
3.07
6.80
3.07
2.83
84
1.429
FCF / Net incomex
1.550
1.667
1.705
1.872
2.055
2.175
2.382
2.462
2.308
2.182
0.574
2.308
2.115
32
23.18
ROIC%
19.13
17.60
15.74
12.83
12.20
12.35
12.65
10.13
7.15
6.94
14.80
10.13
12.50
16
11.24
Return on equity%
27.61
28.00
30.76
31.37
33.78
32.77
30.27
27.60
29.95
27.67
18.16
29.95
30.11
30
15.02
Return on assets%
14.92
12.72
14.91
12.81
14.90
16.98
19.41
16.84
15.06
12.70
27.57
16.84
14.92
76
0.73
EPSkr
0.50
0.53
0.58
0.60
0.69
0.69
0.68
0.64
0.73
0.67
0.75
(0.48%)
4.26%
—
3.66
EPS growth%
19.37
18.20
17.43
18.12
20.29
22.21
24.75
26.41
29.20
30.64
26.70
26.41
21.25
86
0.55
Bookvalue per shkr
1.68
1.81
1.98
2.28
2.56
2.79
3.11
3.33
3.55
3.72
0.97
7.78%
7.77%
—
0.79
FCF per sharekr
0.75
0.76
0.78
0.82
0.83
0.91
0.81
0.82
0.74
0.78
1.15
(1.36%)
0.70%
—
1.02
Dividend per shkr
0.97
0.86
0.79
0.74
0.82
0.75
0.79
0.70
0.76
0.75
0.51
(1.71%)
(3.66%)
—
29.92
Div yield (avg)%
13.23
12.81
10.78
11.38
13.73
12.82
15.78
15.60
17.17
16.03
17.50
15.78
13.48
15
12.97
Payout ratio%
5.94
4.78
6.98
4.26
4.18
1.30
2.04
4.35
4.36
6.63
28.62
4.35
4.36
16
63.56
Shares (diluted)M
72.02
77.69
91.09
106.6
113.0
131.5
137.5
158.5
183.9
203.0
64.93
12.43%
11.01%
30
18.77
Buyback yield%
6.62
4.61
6.06
5.86
7.76
6.52
7.89
10.44
9.12
9.73
7.30
9.12
7.19
10
0.560
D/E ratiox
2.124
2.041
2.223
2.557
2.675
3.030
3.056
3.626
3.663
3.760
0.229
3.626
2.852
18
73.79
Enterprise valuekr M
62.29
64.46
63.87
68.57
72.91
71.51
77.96
68.54
75.27
66.14
8.574
(1.93%)
(0.10%)
9
42.98
LT debtkr M
26.38
27.97
26.90
23.75
20.74
21.17
19.42
17.43
15.84
14.85
52.48
(6.46%)
(5.09%)
55
Cost of revenue
8.26%
0.96×
Operating expenses
9.12%
1.04×
Cash and investments
16.78%
Spread over hurdle
10.77%