57.28
Revenuekr M
142.9
158.1
172.6
189.8
205.3
217.3
230.7
249.2
268.7
291.7
61.37
7.27%
8.02%
24
18.42
Revenue growth%
24.68
25.13
25.63
28.15
26.53
26.65
24.00
22.88
21.32
24.12
10.25
24.00
24.90
11
6.45
Gross margin%
9.53
9.44
6.90
9.38
6.82
6.49
4.20
6.40
8.39
7.56
6.47
6.49
7.23
9
17.30
Operating margin%
13.97
11.65
10.91
8.89
7.17
6.26
4.32
3.51
5.52
7.97
7.22
5.52
7.57
16
17.52
Net margin%
26.63
26.77
27.97
29.11
28.12
28.22
29.13
26.35
24.64
23.15
24.05
26.35
27.37
78
16.16
P/E ratio (avg)x
18.10
16.96
15.42
15.81
16.45
15.09
14.51
13.57
12.32
13.45
30.16
13.57
15.26
93
34.88
EV/EBITx
14.36
14.78
16.95
17.82
16.69
17.43
19.48
19.73
20.82
19.76
10.57
19.73
17.63
41
11.88
FCF yield (avg)%
8.92
11.04
12.71
14.28
13.39
12.74
11.61
9.44
10.46
11.53
14.52
11.53
11.57
32
29.92
FCF margin%
25.40
26.45
27.90
27.56
25.74
26.17
25.25
23.44
22.07
19.46
17.24
23.44
25.57
18
0.143
FCF / Net incomex
0.922
0.981
0.982
1.043
1.186
1.356
1.531
1.738
1.669
1.715
0.840
1.669
1.271
30
16.16
ROIC%
0.40
2.81
2.82
4.98
4.13
6.36
8.96
8.76
10.94
13.09
20.44
8.96
5.67
90
2.33
Return on equity%
31.93
30.23
32.17
34.60
36.29
37.23
39.75
41.70
43.99
44.26
17.24
41.70
36.76
75
19.24
Return on assets%
7.16
9.09
6.80
8.49
9.86
10.53
7.99
8.59
6.63
4.03
13.67
7.99
8.24
76
1.74
EPSkr
5.60
5.81
5.40
5.14
4.90
5.22
5.05
5.14
5.13
5.53
1.83
2.42%
(1.43%)
—
3.68
EPS growth%
21.06
20.68
20.01
17.12
15.35
15.61
14.32
14.55
15.30
16.85
26.26
15.30
16.23
48
4.63
Bookvalue per shkr
6.66
7.62
8.60
9.29
10.65
11.26
11.61
12.02
13.67
15.09
10.52
7.21%
7.78%
—
5.88
FCF per sharekr
8.35
9.44
8.81
7.98
8.31
7.63
7.64
7.60
8.06
8.90
2.27
1.37%
(0.50%)
—
7.78
Dividend per shkr
10.49
10.73
10.20
9.82
10.92
12.19
12.85
11.30
10.01
9.82
10.59
(2.11%)
0.03%
—
10.02
Div yield (avg)%
18.18
15.69
17.06
19.53
21.65
24.46
24.67
26.86
29.57
30.11
2.66
26.86
23.06
31
2.26
Payout ratio%
17.69
20.55
19.81
21.90
22.29
25.24
27.61
25.12
24.53
21.90
18.36
25.12
22.10
65
23.65
Shares (diluted)M
18.57
19.81
19.54
17.95
16.34
15.32
13.75
12.22
11.66
11.45
22.86
(6.87%)
(4.68%)
40
27.92
Buyback yield%
16.25
14.56
12.80
13.75
15.22
12.62
10.65
11.00
13.34
16.27
15.76
12.62
13.55
70
0.491
D/E ratiox
2.019
1.978
1.942
2.166
2.420
2.593
2.927
3.218
3.428
3.353
1.389
3.218
2.506
16
300.5
Enterprise valuekr M
195.7
189.6
200.0
205.2
223.8
221.2
222.1
244.1
271.5
280.6
226.1
4.62%
2.52%
89
258.1
LT debtkr M
414.6
408.3
395.7
377.6
440.0
444.4
500.4
525.8
621.2
661.9
281.0
8.51%
4.67%
30
Cost of revenue
7.89%
0.99×
Operating expenses
8.04%
1.00×
Property and equipment
18.39%
Spread over hurdle
(5.57%)