33.59
Revenuekr M
100.5
102.2
105.3
108.8
111.9
113.5
118.7
121.3
124.0
125.5
36.83
2.33%
2.65%
76
13.01
Revenue growth%
20.82
23.37
23.45
24.40
25.54
26.25
26.89
27.48
26.14
25.61
22.38
26.25
25.58
77
2.92
Gross margin%
14.87
16.87
16.79
17.91
19.31
18.97
16.61
16.13
16.26
18.12
27.17
16.61
16.83
54
3.40
Operating margin%
22.30
19.34
21.24
23.76
21.52
19.62
21.39
21.75
18.99
20.03
8.67
20.03
21.32
83
28.02
Net margin%
16.39
16.95
18.90
21.40
21.16
23.05
20.89
22.27
21.72
20.07
17.71
21.72
21.03
54
32.39
P/E ratio (avg)x
45.20
52.47
62.77
70.26
68.88
76.10
86.71
84.64
93.76
113.1
14.98
86.71
73.18
36
33.21
EV/EBITx
29.68
33.87
40.33
44.40
47.90
56.67
55.81
56.74
68.33
80.25
17.98
56.74
51.85
16
24.57
FCF yield (avg)%
7.00
6.73
5.03
5.97
8.76
10.88
11.06
11.66
9.51
11.37
20.17
11.06
9.13
36
6.29
FCF margin%
21.29
19.13
20.78
18.45
15.50
16.11
15.98
13.31
15.40
12.66
4.73
15.40
16.05
56
1.204
FCF / Net incomex
1.741
1.798
2.039
2.235
2.256
2.485
2.610
2.678
3.093
3.190
1.586
2.678
2.371
16
20.30
ROIC%
10.02
9.73
6.75
7.98
10.35
9.09
8.07
8.36
11.35
9.02
24.96
9.02
9.06
71
26.83
Return on equity%
29.60
28.96
31.47
32.86
34.06
36.07
37.67
35.42
35.33
34.87
26.80
35.42
34.46
74
29.82
Return on assets%
30.82
30.16
28.93
29.68
29.62
29.65
27.08
25.05
25.28
22.88
4.76
25.28
29.28
86
—
EPSkr
—
—
—
—
—
—
—
—
0.01
0.01
—
12.19%
9.16%
—
22.20
EPS growth%
25.99
25.34
23.59
24.30
21.35
21.29
20.05
20.21
20.83
19.86
12.89
20.21
21.32
78
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
1.47%
2.72%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
(3.13%)
(0.97%)
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(5.05%)
(3.77%)
—
11.55
Div yield (avg)%
26.78
26.60
28.59
29.79
26.93
27.34
28.75
26.95
24.07
22.19
9.33
26.95
26.94
66
27.83
Payout ratio%
16.68
17.97
19.45
19.65
20.28
19.87
18.81
20.95
19.70
19.28
20.56
19.70
19.55
36
14.52
Shares (diluted)B
23.41
24.23
24.18
27.81
29.73
30.06
34.53
37.91
39.74
45.74
15.25
9.00%
8.34%
25
21.21
Buyback yield%
23.10
25.42
23.06
25.98
24.91
23.46
21.64
23.62
25.08
23.64
9.53
23.62
23.63
37
1.304
D/E ratiox
1.689
1.710
1.965
2.173
2.302
2.423
2.635
2.866
2.919
2.779
0.636
2.779
2.363
36
22.60
Enterprise valuekr M
7.230
7.528
7.790
7.178
6.675
6.765
6.836
6.126
6.090
5.390
54.39
(4.19%)
(3.30%)
69
18.86
LT debtkr M
142.8
168.9
177.3
201.3
198.2
236.4
263.1
300.6
327.0
367.1
50.46
13.12%
11.82%
85
Cost of revenue
2.79%
1.01×
Operating expenses
2.54%
0.99×
Cash and investments
18.38%
Property and equipment
18.15%
Spread over hurdle
68.58%