6.607
Revenuekr M
31.97
34.47
37.49
40.35
43.47
47.44
51.05
55.48
61.13
67.22
6.774
9.11%
8.70%
14
16.89
Revenue growth%
21.89
21.19
20.27
19.41
16.46
18.78
20.91
20.88
22.52
24.64
5.51
20.91
20.89
23
14.16
Gross margin%
1.37
2.02
0.40
1.98
1.77
0.40
0.40
0.40
1.56
3.26
21.50
0.40
1.46
37
9.82
Operating margin%
13.53
10.68
12.49
9.50
10.69
13.36
11.99
10.11
9.27
10.69
28.87
10.69
10.69
74
23.56
Net margin%
14.13
14.09
15.92
17.84
19.20
20.26
17.71
17.47
16.65
18.93
28.35
17.71
17.59
50
25.43
P/E ratio (avg)x
13.86
14.45
17.19
20.33
22.31
23.09
23.55
24.89
27.47
31.82
25.13
24.89
22.70
69
30.58
EV/EBITx
42.86
42.82
44.32
50.75
52.95
56.61
61.46
68.41
68.28
72.41
13.92
68.28
54.78
11
25.56
FCF yield (avg)%
23.99
23.30
24.59
26.06
23.18
23.99
25.73
24.24
24.08
22.62
18.17
24.08
24.03
35
18.57
FCF margin%
20.62
23.26
25.31
28.19
25.21
26.04
24.73
24.45
25.23
27.96
15.82
25.23
25.22
58
1.616
FCF / Net incomex
0.444
0.464
0.428
0.474
0.440
0.401
0.445
0.446
0.442
0.485
1.212
0.445
0.444
90
26.26
ROIC%
11.65
10.84
13.45
13.98
15.72
13.88
16.11
14.73
12.40
13.67
4.17
13.88
13.78
43
21.26
Return on equity%
4.38
6.53
6.08
5.18
2.84
4.52
3.50
0.62
2.99
0.58
13.90
2.99
3.94
54
16.77
Return on assets%
15.25
12.56
13.71
14.33
14.00
11.44
12.06
9.63
9.32
11.34
14.70
11.34
12.31
44
0.44
EPSkr
0.19
0.20
0.20
0.20
0.23
0.26
0.28
0.32
0.37
0.37
0.47
10.10%
8.47%
—
15.40
EPS growth%
16.53
18.45
20.91
17.96
18.38
17.66
15.40
15.65
18.53
21.18
21.08
17.66
18.17
42
0.15
Bookvalue per shkr
0.64
0.63
0.63
0.68
0.68
0.67
0.70
0.71
0.70
0.72
0.44
0.94%
1.37%
—
0.23
FCF per sharekr
0.49
0.53
0.49
0.52
0.49
0.55
0.55
0.62
0.62
0.65
0.28
5.70%
2.49%
—
0.28
Dividend per shkr
0.15
0.14
0.14
0.13
0.12
0.13
0.11
0.11
0.12
0.12
0.45
0.26%
(2.69%)
—
18.65
Div yield (avg)%
35.32
33.41
35.64
36.84
38.24
35.70
34.87
32.46
31.53
31.03
21.78
32.46
35.09
51
17.01
Payout ratio%
3.37
5.16
4.09
2.20
0.40
0.40
0.40
0.40
0.40
0.48
23.34
0.40
0.44
59
87.42
Shares (diluted)M
96.30
107.9
107.0
113.8
112.8
114.8
109.4
114.9
121.3
136.9
88.22
3.95%
2.76%
88
16.31
Buyback yield%
29.93
31.09
29.11
31.96
30.93
28.57
26.41
27.28
25.74
26.80
22.54
26.80
28.84
79
0.375
D/E ratiox
1.272
1.493
1.785
2.054
2.355
2.576
2.488
2.434
2.801
3.013
0.571
2.576
2.394
45
4.009
Enterprise valuekr M
70.02
64.23
69.60
68.32
65.73
73.49
66.53
58.98
63.78
70.82
16.79
1.50%
(0.26%)
71
60.93
LT debtkr M
15.53
14.30
12.93
12.33
11.51
11.06
10.05
11.11
11.52
10.52
53.05
(1.79%)
(4.23%)
45
Cost of revenue
8.80%
1.01×
Operating expenses
8.68%
1.00×
Goodwill & intangibles
16.77%
Property and equipment
15.80%
Spread over hurdle
(1.16%)