129.3
Revenuekr M
86.06
91.40
97.00
100.9
106.4
114.3
119.5
128.1
132.5
139.9
137.2
5.63%
5.81%
85
17.91
Revenue growth%
33.77
34.12
34.49
34.99
32.84
32.98
31.90
29.92
32.23
32.36
26.62
32.23
32.91
51
25.12
Gross margin%
7.11
7.00
5.21
6.70
9.35
7.87
6.47
3.79
2.06
3.07
16.49
3.79
6.59
74
4.80
Operating margin%
6.16
4.15
1.38
3.66
2.34
2.60
0.40
0.40
2.74
5.33
19.03
2.60
2.67
70
25.46
Net margin%
11.19
11.17
9.39
12.11
12.50
10.44
8.55
6.15
7.84
5.74
27.49
7.84
9.92
36
12.96
P/E ratio (avg)x
49.13
51.49
57.30
54.90
61.89
64.05
62.43
71.15
71.66
72.12
25.90
71.15
62.16
88
12.22
EV/EBITx
6.180
5.740
6.229
6.104
5.584
5.012
4.522
4.833
4.926
4.473
7.908
4.833
5.298
37
29.94
FCF yield (avg)%
24.40
24.33
26.31
26.03
28.12
27.44
30.01
31.27
31.55
28.83
10.69
30.01
27.78
83
5.28
FCF margin%
34.75
31.86
32.12
31.99
31.46
32.22
30.91
30.30
31.03
33.16
23.63
31.03
31.92
51
0.771
FCF / Net incomex
0.207
0.183
0.193
0.192
0.168
0.154
0.137
0.124
0.126
0.133
1.243
0.133
0.161
93
26.80
ROIC%
7.59
7.61
9.95
7.71
6.60
3.82
2.18
1.31
0.40
1.55
22.39
1.55
5.21
25
29.43
Return on equity%
28.46
26.61
23.84
21.23
23.52
24.02
23.05
21.10
23.60
22.51
26.68
23.05
23.56
56
11.59
Return on assets%
7.42
5.32
2.35
0.52
0.40
0.53
0.40
0.40
2.78
5.09
23.96
0.53
1.44
81
0.75
EPSkr
0.22
0.20
0.21
0.22
0.24
0.25
0.27
0.28
0.32
0.30
0.83
4.24%
3.43%
—
15.22
EPS growth%
27.37
26.17
24.39
21.60
24.33
27.17
24.31
24.70
22.00
19.56
19.42
24.31
24.36
78
0.29
Bookvalue per shkr
1.62
1.62
1.69
1.78
1.96
2.20
2.44
2.87
2.80
2.69
0.93
6.47%
5.09%
—
0.53
FCF per sharekr
0.97
1.10
1.19
1.11
1.06
1.12
1.18
1.09
1.04
0.99
0.51
(1.28%)
(0.24%)
—
0.26
Dividend per shkr
1.19
1.13
1.29
1.50
1.46
1.65
1.55
1.77
1.68
1.81
0.37
4.40%
5.37%
—
7.05
Div yield (avg)%
15.26
13.22
13.66
14.11
11.35
11.98
13.53
15.91
16.02
14.60
27.25
14.60
13.88
5
5.84
Payout ratio%
16.27
14.64
17.23
14.53
15.97
17.15
19.02
21.09
21.02
18.97
6.29
19.02
17.19
52
47.07
Shares (diluted)M
42.33
40.24
43.42
46.81
47.31
47.57
47.45
53.33
56.37
59.66
48.14
4.75%
4.39%
89
5.98
Buyback yield%
23.60
25.30
24.22
24.31
27.11
26.22
26.58
27.24
27.61
26.66
4.33
26.66
26.40
72
0.159
D/E ratiox
0.635
0.564
0.492
0.474
0.474
0.420
0.383
0.414
0.398
0.406
0.481
0.406
0.447
61
99.71
Enterprise valuekr M
156.2
151.4
169.1
169.3
182.8
179.7
201.2
203.4
202.0
188.6
86.97
0.63%
2.60%
13
96.77
LT debtkr M
173.5
190.5
192.0
203.1
233.4
276.7
323.0
327.2
381.4
411.5
124.5
12.02%
9.77%
21
Cost of revenue
6.00%
1.02×
Operating expenses
5.45%
0.97×
Property and equipment
20.18%
Cash and investments
15.52%
Spread over hurdle
21.07%