14.88
Revenuekr M
9.038
9.330
9.650
9.922
10.38
10.85
11.18
11.62
12.16
12.59
16.25
3.94%
3.59%
68
22.36
Revenue growth%
2.30
0.40
0.40
0.40
0.40
1.76
0.40
0.40
0.40
0.68
14.87
0.40
0.40
51
14.21
Gross margin%
26.25
23.94
26.73
27.99
25.73
26.48
24.57
25.33
24.60
25.15
16.91
25.15
25.53
29
27.28
Operating margin%
20.77
21.51
21.11
21.01
18.99
18.12
16.93
16.88
16.86
14.81
19.68
16.88
18.56
42
24.68
Net margin%
7.50
8.71
6.03
6.36
6.72
9.30
9.20
7.73
8.18
9.10
4.61
9.10
7.95
53
24.44
P/E ratio (avg)x
21.70
26.24
31.15
33.44
32.92
35.85
41.26
48.79
52.89
54.90
32.69
48.79
34.64
69
9.013
EV/EBITx
44.83
48.47
54.57
55.59
60.30
64.97
65.67
73.95
82.43
88.87
8.020
73.95
62.64
87
22.19
FCF yield (avg)%
4.58
1.59
1.98
3.92
2.97
3.86
5.60
5.72
7.56
4.69
2.24
5.60
4.25
48
22.01
FCF margin%
11.66
10.98
13.44
11.55
12.29
12.26
13.89
16.22
18.08
17.38
27.72
16.22
12.87
39
0.828
FCF / Net incomex
0.393
0.369
0.399
0.361
0.343
0.301
0.291
0.291
0.305
0.329
0.391
0.301
0.336
52
9.97
ROIC%
3.94
6.56
8.35
8.45
11.31
9.71
9.76
10.38
13.34
15.15
11.54
10.38
9.73
9
21.20
Return on equity%
7.35
8.84
8.57
7.71
9.47
7.36
4.55
1.96
0.40
2.05
8.93
2.05
7.36
15
12.95
Return on assets%
18.17
17.24
19.81
20.17
18.08
19.81
20.17
18.90
17.11
18.46
16.01
18.90
18.68
70
0.29
EPSkr
0.92
1.09
1.27
1.39
1.40
1.37
1.41
1.71
1.82
1.99
0.32
7.35%
9.68%
—
28.30
EPS growth%
5.74
2.93
1.67
4.27
2.40
0.79
3.22
2.25
0.55
2.65
13.69
2.25
2.52
35
0.47
Bookvalue per shkr
0.49
0.57
0.59
0.65
0.60
0.64
0.65
0.75
0.88
0.96
0.09
9.84%
7.70%
—
0.16
FCF per sharekr
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.41
(7.54%)
(3.87%)
—
0.46
Dividend per shkr
0.18
0.19
0.17
0.17
0.17
0.15
0.14
0.16
0.17
0.16
0.11
(1.26%)
(1.70%)
—
4.96
Div yield (avg)%
12.74
11.89
12.48
10.87
10.83
9.86
7.62
9.77
8.46
8.57
16.96
8.57
10.35
16
16.44
Payout ratio%
9.92
7.74
5.25
8.18
9.83
11.94
11.20
8.85
8.77
10.03
19.83
10.03
9.34
64
28.62
Shares (diluted)M
54.57
52.62
62.45
62.99
73.66
78.94
79.32
91.93
96.43
104.8
28.37
7.32%
7.80%
42
28.27
Buyback yield%
28.59
25.89
24.91
25.18
25.27
28.09
26.19
23.34
22.95
20.19
3.20
23.34
25.22
94
0.414
D/E ratiox
1.447
1.397
1.462
1.476
1.655
1.918
2.102
2.335
2.320
2.382
0.952
2.320
1.786
64
4.409
Enterprise valuekr M
4.374
3.886
4.238
4.656
4.580
4.638
4.134
3.906
3.604
3.539
14.32
(5.02%)
(1.76%)
17
4.904
LT debtkr M
3.165
3.273
3.604
3.847
4.144
4.338
4.315
4.864
5.202
5.165
5.362
4.50%
4.27%
23
Cost of revenue
3.41%
0.98×
Operating expenses
3.78%
1.02×
Property and equipment
17.52%
Spread over hurdle
(1.13%)