25.11
Revenuekr M
116.1
113.8
115.3
113.5
115.8
118.8
117.3
119.4
119.7
122.6
27.38
1.15%
0.75%
62
19.70
Revenue growth%
14.15
14.41
14.88
14.45
14.78
15.59
14.05
13.95
14.04
11.85
24.32
14.04
14.28
69
16.34
Gross margin%
0.40
0.40
0.40
0.61
2.49
2.04
2.65
2.10
0.40
0.40
6.87
2.04
0.51
94
18.43
Operating margin%
16.93
16.40
17.52
17.92
20.77
22.21
22.27
22.61
24.60
24.18
16.49
22.61
21.49
93
19.82
Net margin%
13.85
16.11
16.98
15.36
14.40
13.35
10.82
12.66
14.33
12.17
14.88
12.66
14.09
83
27.01
P/E ratio (avg)x
7.657
7.446
7.210
7.747
7.796
8.440
9.465
9.077
8.475
9.224
27.08
9.077
8.118
86
13.26
EV/EBITx
30.96
30.91
33.37
31.63
34.48
34.56
34.58
31.85
29.87
27.88
29.79
31.85
31.74
77
18.62
FCF yield (avg)%
24.42
25.09
22.35
20.76
20.13
19.45
20.25
20.29
18.28
16.27
21.46
19.45
20.27
14
18.23
FCF margin%
0.40
0.40
0.40
2.32
0.40
0.66
0.40
0.77
1.23
0.40
9.64
0.66
0.40
54
1.555
FCF / Net incomex
0.812
0.853
0.891
0.882
0.891
0.895
1.022
1.101
1.224
1.295
0.287
1.101
0.893
56
23.52
ROIC%
6.26
6.32
8.48
7.09
9.82
8.05
5.44
3.76
2.29
4.25
27.89
4.25
6.29
81
19.62
Return on equity%
21.40
18.41
18.02
15.13
15.30
18.06
17.18
16.66
18.67
19.88
18.73
18.06
18.04
52
25.97
Return on assets%
9.90
12.54
12.01
12.32
11.67
9.83
8.89
11.11
13.77
15.61
19.55
11.11
11.84
7
0.05
EPSkr
0.06
0.06
0.06
0.05
0.06
0.05
0.04
0.05
0.05
0.04
0.05
(6.55%)
(5.01%)
—
7.61
EPS growth%
15.53
12.77
15.16
16.78
18.97
18.61
17.04
18.37
17.48
14.50
7.17
17.48
16.91
47
0.18
Bookvalue per shkr
0.09
0.09
0.10
0.10
0.10
0.12
0.12
0.12
0.13
0.15
0.05
7.45%
5.94%
—
0.09
FCF per sharekr
0.22
0.24
0.27
0.29
0.32
0.29
0.26
0.26
0.26
0.28
0.05
(2.33%)
3.07%
—
0.08
Dividend per shkr
0.21
0.21
0.20
0.20
0.24
0.23
0.24
0.26
0.31
0.34
0.18
7.37%
5.63%
—
23.13
Div yield (avg)%
21.84
19.24
21.06
22.59
21.21
20.07
20.05
22.67
23.59
26.32
13.88
22.67
21.52
81
24.63
Payout ratio%
19.50
20.67
18.79
16.96
18.31
18.54
16.72
14.01
11.74
10.56
6.66
14.01
17.64
92
0.326
Shares (diluted)B
0.464
0.543
0.591
0.671
0.643
0.693
0.804
0.913
1.039
1.125
0.320
11.84%
8.84%
80
29.62
Buyback yield%
16.35
14.44
15.89
17.99
17.55
16.07
15.69
14.76
14.90
17.57
9.07
15.69
15.98
48
0.616
D/E ratiox
1.702
1.782
1.664
1.591
1.531
1.694
1.640
1.720
1.650
1.747
0.940
1.694
1.679
29
118.5
Enterprise valuekr M
54.56
61.97
64.81
68.25
74.20
77.21
87.47
101.5
114.6
136.0
54.78
12.88%
9.96%
5
113.0
LT debtkr M
33.89
36.48
42.90
48.99
48.82
57.75
60.35
65.10
70.11
69.23
57.47
7.24%
8.96%
49
Cost of revenue
0.38%
0.96×
Operating expenses
1.21%
1.05×
Return on capital
148.36%
Spread over hurdle
141.25%