61.97
Revenuekr M
42.42
44.35
46.38
48.31
49.23
51.97
55.14
57.08
58.59
60.41
68.32
4.18%
4.22%
74
10.63
Revenue growth%
4.52
6.22
9.15
8.59
10.96
13.10
15.44
15.38
17.97
19.78
26.89
15.44
12.03
61
7.79
Gross margin%
19.76
20.37
22.18
19.57
20.91
22.66
24.29
26.97
25.15
25.38
5.72
25.15
22.42
85
7.88
Operating margin%
18.56
17.81
16.19
15.62
14.77
14.64
16.98
15.39
14.45
14.67
16.43
14.67
15.51
73
26.92
Net margin%
34.33
34.02
33.25
34.62
31.79
29.59
27.42
25.88
23.52
22.23
24.71
25.88
30.69
20
12.02
P/E ratio (avg)x
45.53
44.39
48.83
47.73
50.42
52.38
56.68
61.74
64.34
64.01
34.73
61.74
51.40
87
25.05
EV/EBITx
18.94
20.51
19.08
20.77
19.58
19.32
18.87
18.57
18.77
20.75
22.58
18.87
19.20
20
16.64
FCF yield (avg)%
6.12
7.02
5.74
3.51
3.88
3.71
3.25
2.97
1.10
2.24
21.15
2.97
3.61
57
24.61
FCF margin%
9.15
11.09
9.82
10.49
8.30
10.42
9.74
9.38
7.14
7.96
14.28
9.38
9.56
8
0.871
FCF / Net incomex
2.258
2.435
2.950
3.178
3.691
3.710
3.646
4.184
4.252
4.348
0.958
4.184
3.669
9
16.90
ROIC%
0.40
0.40
0.40
0.40
0.40
3.09
3.06
0.66
2.38
2.24
17.06
2.38
0.53
57
2.20
Return on equity%
27.79
28.42
28.20
28.39
25.48
26.86
25.34
23.01
22.16
20.43
23.72
23.01
26.17
94
11.23
Return on assets%
9.95
11.41
10.29
10.71
13.18
13.23
15.61
15.69
13.83
13.40
9.64
13.83
13.20
32
0.08
EPSkr
0.32
0.37
0.37
0.39
0.37
0.40
0.40
0.41
0.44
0.50
0.08
6.56%
3.86%
—
6.76
EPS growth%
6.20
4.83
7.43
6.34
8.54
6.14
7.06
5.80
7.73
5.51
22.27
6.14
6.27
77
0.37
Bookvalue per shkr
0.39
0.35
0.32
0.35
0.37
0.35
0.32
0.33
0.33
0.32
0.15
(2.90%)
(1.49%)
—
0.25
FCF per sharekr
0.07
0.08
0.09
0.09
0.09
0.10
0.11
0.12
0.14
0.16
0.35
12.07%
9.11%
—
0.07
Dividend per shkr
0.30
0.29
0.29
0.29
0.30
0.28
0.27
0.25
0.25
0.22
0.37
(6.26%)
(3.61%)
—
19.87
Div yield (avg)%
8.23
5.42
7.29
5.86
6.67
7.09
8.16
6.23
6.14
9.05
15.38
7.09
6.88
40
26.02
Payout ratio%
15.61
17.12
19.62
21.95
21.60
18.72
19.73
18.21
15.79
17.53
21.39
18.21
18.47
19
103.1
Shares (diluted)M
73.68
75.07
75.43
70.27
67.42
72.01
78.17
83.95
80.89
73.22
107.2
1.66%
(0.85%)
33
8.08
Buyback yield%
10.36
12.38
10.69
12.72
9.91
6.99
4.76
7.26
7.43
9.64
7.94
7.26
9.77
26
0.425
D/E ratiox
0.702
0.724
0.816
0.808
0.832
0.785
0.881
0.952
0.872
0.828
0.713
0.872
0.822
42
78.04
Enterprise valuekr M
57.36
58.62
55.52
58.57
62.89
62.16
53.88
56.79
59.03
59.10
55.10
(1.24%)
(0.72%)
53
57.07
LT debtkr M
50.78
50.40
57.48
59.04
58.74
66.27
72.46
81.46
76.98
80.13
46.34
6.41%
4.82%
89
Cost of revenue
4.36%
1.01×
Operating expenses
4.27%
1.00×
Property and equipment
17.88%
Spread over hurdle
(1.51%)