23.40
Revenuekr M
22.84
24.46
26.79
28.76
31.50
34.44
36.99
39.76
43.35
47.15
25.86
8.40%
8.23%
27
18.26
Revenue growth%
15.28
12.47
14.38
12.93
10.88
10.27
12.55
14.99
12.28
12.04
11.28
12.28
12.51
65
26.75
Gross margin%
18.66
18.33
16.96
17.08
15.44
15.50
13.65
13.08
11.01
8.60
23.67
13.08
15.47
76
17.70
Operating margin%
21.95
21.51
18.87
21.31
21.50
23.30
21.98
23.09
22.47
20.15
23.24
22.47
21.73
64
20.77
Net margin%
5.37
3.27
2.35
0.40
0.97
0.40
1.62
1.83
0.40
0.46
11.72
0.46
1.30
42
22.92
P/E ratio (avg)x
46.18
52.62
53.37
50.81
58.88
62.12
64.20
61.89
59.36
61.43
10.34
61.89
59.12
74
6.572
EV/EBITx
33.49
33.09
35.49
38.47
40.62
42.28
41.58
40.87
35.44
37.26
37.06
40.87
37.86
59
15.89
FCF yield (avg)%
16.55
17.66
14.72
13.74
15.63
14.15
11.74
10.56
8.52
5.99
16.14
10.56
13.95
52
18.27
FCF margin%
16.66
16.80
19.72
20.93
22.91
25.18
26.47
23.90
24.69
24.94
5.46
24.94
23.40
53
0.872
FCF / Net incomex
0.941
0.929
0.895
0.996
1.162
1.281
1.230
1.328
1.325
1.469
1.696
1.325
1.196
65
15.80
ROIC%
11.84
13.40
13.34
12.71
12.11
12.46
9.88
8.33
10.47
10.93
5.31
10.47
11.98
43
24.63
Return on equity%
29.29
28.65
28.25
26.29
27.92
28.74
31.44
28.98
28.64
31.26
13.25
28.98
28.69
64
12.37
Return on assets%
19.60
16.79
18.43
21.22
23.64
25.63
26.29
25.67
22.93
21.75
16.95
25.63
22.34
38
2.15
EPSkr
2.62
2.91
3.29
3.03
2.97
2.81
2.81
3.10
2.88
2.82
2.24
(1.08%)
1.70%
—
21.52
EPS growth%
3.14
0.44
0.40
0.40
1.27
1.23
1.57
3.42
0.46
2.65
26.69
1.57
1.25
79
1.45
Bookvalue per shkr
1.16
1.31
1.25
1.19
1.23
1.13
1.12
1.23
1.36
1.42
1.85
2.89%
2.26%
—
0.46
FCF per sharekr
3.77
3.88
4.20
4.15
4.94
5.35
5.15
5.56
5.37
6.28
1.67
4.91%
5.15%
—
2.17
Dividend per shkr
3.20
3.81
4.00
4.41
4.36
4.71
4.95
5.95
6.20
7.52
1.20
11.49%
10.99%
—
10.52
Div yield (avg)%
30.39
32.83
29.93
30.94
31.59
33.33
35.49
34.33
31.46
30.43
29.41
33.33
31.52
51
9.32
Payout ratio%
6.22
9.05
7.61
8.65
9.15
9.23
9.16
12.08
12.97
13.12
3.87
12.08
9.15
16
7.784
Shares (diluted)M
8.356
8.221
7.359
7.720
7.216
6.509
6.925
7.287
6.490
7.053
8.052
(0.46%)
(0.80%)
6
17.25
Buyback yield%
26.28
26.86
28.80
31.62
34.33
34.87
36.05
34.00
36.11
35.19
15.57
35.19
34.17
36
0.308
D/E ratiox
1.503
1.560
1.504
1.706
1.872
1.836
1.945
2.138
2.319
2.125
0.673
2.125
1.854
46
39.73
Enterprise valuekr M
34.02
31.34
31.48
31.47
31.47
30.39
32.16
35.45
32.16
35.03
2.517
2.17%
0.40%
44
20.80
LT debtkr M
4.384
4.743
4.360
4.454
4.242
4.652
4.707
5.110
5.077
4.669
37.17
1.93%
1.72%
31
Cost of revenue
8.23%
1.00×
Operating expenses
8.08%
0.99×
Property and equipment
14.83%
Goodwill & intangibles
14.67%
Spread over hurdle
(3.32%)