11.35
Revenuekr M
46.17
50.34
52.75
55.60
59.66
64.53
69.40
75.26
82.22
87.60
12.43
7.98%
7.19%
87
22.36
Revenue growth%
21.44
22.35
23.29
26.07
25.30
24.73
21.91
19.61
20.47
19.20
7.85
20.47
22.13
50
10.08
Gross margin%
28.53
29.10
28.23
28.18
29.51
30.80
28.46
26.58
27.00
24.41
29.09
27.00
28.35
51
15.77
Operating margin%
24.12
21.68
20.44
21.94
24.42
21.43
22.94
23.81
21.44
24.13
14.03
22.94
22.44
19
9.09
Net margin%
14.04
14.90
13.89
14.42
12.39
12.14
10.42
8.20
6.02
3.94
11.87
8.20
12.27
18
28.42
P/E ratio (avg)x
40.76
43.65
47.20
44.57
42.57
44.80
46.10
50.93
51.84
60.12
32.07
50.93
45.45
22
26.02
EV/EBITx
12.42
12.73
14.14
16.18
15.58
15.14
15.91
16.89
19.01
21.36
28.05
16.89
15.75
85
2.50
FCF yield (avg)%
16.87
15.72
14.34
16.75
14.74
12.70
12.48
10.82
10.51
7.67
24.98
10.82
13.52
80
2.74
FCF margin%
22.98
25.51
27.19
26.26
26.57
28.97
31.41
34.29
34.18
36.74
21.60
34.18
28.08
84
0.276
FCF / Net incomex
1.684
1.668
1.741
1.754
1.740
1.474
1.517
1.516
1.547
1.557
0.944
1.517
1.613
33
27.68
ROIC%
9.50
10.02
9.61
10.81
9.56
8.49
8.57
6.70
7.57
8.51
7.12
8.49
9.03
61
23.53
Return on equity%
24.34
23.08
25.00
22.23
20.15
18.83
19.30
20.72
21.80
24.28
13.40
20.72
22.01
74
21.66
Return on assets%
9.70
7.59
7.25
7.98
9.77
10.50
13.03
10.13
8.91
9.35
28.34
10.13
9.53
40
0.23
EPSkr
0.36
0.35
0.40
0.47
0.48
0.48
0.52
0.59
0.69
0.67
0.24
6.61%
6.85%
—
19.43
EPS growth%
20.87
19.42
19.27
16.85
19.26
16.85
15.92
18.54
15.74
18.51
9.93
16.85
18.53
77
0.98
Bookvalue per shkr
0.72
0.64
0.68
0.76
0.71
0.63
0.63
0.59
0.56
0.55
0.63
(4.96%)
(2.60%)
—
0.49
FCF per sharekr
0.40
0.38
0.33
0.29
0.28
0.29
0.26
0.26
0.22
0.22
0.92
(4.92%)
(7.13%)
—
0.99
Dividend per shkr
0.23
0.20
0.22
0.21
0.18
0.16
0.16
0.15
0.14
0.12
0.96
(8.50%)
(6.43%)
—
24.14
Div yield (avg)%
9.61
8.51
9.42
10.12
12.69
10.76
12.29
9.62
8.72
10.39
10.07
10.39
9.87
26
14.18
Payout ratio%
12.41
10.48
7.53
6.58
3.92
2.62
4.46
2.06
1.27
0.40
24.05
2.06
4.19
78
19.31
Shares (diluted)M
23.71
26.23
27.02
27.19
28.68
26.22
29.12
33.21
35.31
36.05
19.24
4.68%
3.67%
14
10.41
Buyback yield%
21.12
18.24
19.02
19.42
21.86
22.48
24.61
25.38
25.61
22.99
26.64
24.61
22.17
57
0.396
D/E ratiox
0.563
0.534
0.602
0.675
0.645
0.622
0.572
0.635
0.583
0.618
0.912
0.618
0.610
78
18.20
Enterprise valuekr M
54.54
56.89
56.07
52.54
50.77
52.99
49.36
48.85
49.25
54.10
45.56
1.28%
(1.00%)
57
32.42
LT debtkr M
11.06
11.47
12.19
13.04
12.71
12.74
14.51
14.78
15.73
17.26
28.75
6.30%
4.59%
21
Cost of revenue
7.19%
1.00×
Operating expenses
7.04%
0.99×
Cash and investments
21.29%
Spread over hurdle
(0.63%)