8.486
Revenuekr M
39.29
39.50
40.22
40.62
41.82
42.47
43.34
43.75
43.68
43.96
9.193
1.00%
1.41%
85
26.43
Revenue growth%
11.53
13.91
11.07
12.41
10.95
11.56
13.54
16.37
15.36
12.44
13.22
13.54
12.43
72
25.19
Gross margin%
18.59
19.05
19.10
17.24
17.24
16.60
16.87
15.98
16.25
14.11
2.24
16.25
17.05
56
2.58
Operating margin%
2.72
0.93
0.40
0.95
0.40
2.82
0.40
0.40
0.40
0.40
12.53
0.40
0.40
71
5.40
Net margin%
21.29
19.41
18.12
20.11
22.96
23.87
21.51
22.98
20.19
21.50
8.32
21.51
21.39
88
31.57
P/E ratio (avg)x
12.60
14.71
14.83
16.82
18.91
22.11
25.92
28.72
30.58
32.45
33.98
28.72
20.51
62
11.09
EV/EBITx
31.22
36.13
42.93
42.21
48.90
50.38
52.27
50.34
51.91
57.53
8.215
51.91
49.62
31
6.79
FCF yield (avg)%
3.57
4.78
6.91
8.17
8.34
11.05
9.31
8.44
9.10
8.74
23.03
9.10
8.39
23
5.43
FCF margin%
32.96
34.96
32.68
33.27
32.97
30.75
31.11
28.75
26.96
27.48
3.45
28.75
31.90
39
0.173
FCF / Net incomex
0.646
0.697
0.674
0.740
0.759
0.687
0.708
0.652
0.662
0.598
0.918
0.662
0.681
90
19.80
ROIC%
0.48
3.46
6.07
6.86
8.26
6.89
9.62
12.39
12.24
13.80
9.83
12.24
7.58
54
8.16
Return on equity%
27.41
29.21
30.29
28.77
30.29
27.45
26.72
27.96
28.83
31.57
12.69
27.96
28.80
5
5.45
Return on assets%
4.64
3.63
4.97
3.82
1.16
3.18
3.54
1.08
2.42
3.12
9.58
3.12
3.36
61
0.38
EPSkr
0.15
0.15
0.15
0.19
0.19
0.22
0.26
0.26
0.26
0.30
0.40
8.97%
8.75%
—
29.32
EPS growth%
10.13
11.81
9.39
8.59
9.06
10.77
12.40
14.00
14.59
14.96
26.44
14.00
11.29
39
0.43
Bookvalue per shkr
0.09
0.10
0.09
0.10
0.10
0.12
0.12
0.13
0.14
0.13
0.21
5.58%
3.21%
—
0.16
FCF per sharekr
0.14
0.12
0.11
0.13
0.14
0.15
0.17
0.18
0.20
0.21
0.06
9.20%
5.64%
—
0.38
Dividend per shkr
0.28
0.32
0.34
0.35
0.37
0.36
0.36
0.42
0.48
0.52
0.43
6.89%
7.27%
—
26.46
Div yield (avg)%
10.30
12.29
14.79
14.84
11.93
10.22
11.56
10.66
8.42
8.48
20.43
10.22
11.11
16
10.91
Payout ratio%
23.68
23.38
20.49
18.91
16.65
14.36
15.19
17.73
19.13
19.49
2.58
17.73
19.02
8
67.35
Shares (diluted)M
63.82
66.84
72.42
70.02
72.99
74.15
84.88
85.22
84.96
98.73
68.65
6.23%
3.87%
85
20.99
Buyback yield%
17.65
15.52
16.44
18.31
18.70
19.37
17.82
19.64
21.25
23.61
20.49
19.64
18.51
78
1.715
D/E ratiox
0.570
0.626
0.725
0.807
0.868
0.817
0.965
1.010
1.101
1.272
1.654
1.010
0.843
44
33.95
Enterprise valuekr M
18.97
18.37
18.27
18.52
17.77
17.20
17.60
15.44
14.50
14.05
18.01
(4.59%)
(2.99%)
35
26.68
LT debtkr M
27.00
30.64
30.56
29.30
33.22
32.40
35.03
36.81
36.39
34.15
12.79
0.55%
2.45%
41
Cost of revenue
1.56%
1.01×
Operating expenses
1.22%
0.98×
Cash and investments
15.09%
Spread over hurdle
12.69%