219.0
Revenuekr M
103.1
106.4
113.0
120.5
129.5
139.3
148.5
155.6
163.2
172.2
242.6
5.88%
5.97%
49
10.46
Revenue growth%
11.94
13.84
16.23
17.34
15.89
13.16
15.56
18.37
18.80
17.23
3.42
17.23
16.06
51
11.64
Gross margin%
7.94
6.27
6.94
4.83
4.13
6.47
9.12
11.30
8.75
8.02
12.42
8.75
7.44
77
14.96
Operating margin%
28.79
25.88
23.98
22.53
23.04
20.76
17.81
20.03
17.30
17.25
20.37
17.81
21.65
22
5.54
Net margin%
20.18
17.48
19.63
17.95
18.36
15.83
18.53
18.90
17.03
19.65
25.50
18.53
18.45
47
6.621
P/E ratio (avg)x
13.68
16.52
16.64
18.81
20.61
21.93
23.21
24.19
26.89
27.65
34.58
24.19
21.27
28
27.12
EV/EBITx
46.14
44.05
51.94
57.54
61.13
70.68
72.95
79.43
80.28
95.06
31.08
79.43
65.91
37
13.79
FCF yield (avg)%
8.04
7.48
7.91
4.97
5.38
6.79
4.62
3.45
4.40
3.38
22.28
4.40
5.17
57
29.02
FCF margin%
7.30
6.85
7.75
8.62
10.47
7.68
9.07
6.26
6.36
7.51
8.37
7.51
7.60
74
0.266
FCF / Net incomex
1.432
1.334
1.338
1.281
1.180
1.238
1.148
1.085
1.037
1.096
0.823
1.096
1.209
54
17.38
ROIC%
19.57
21.54
23.66
26.38
28.60
31.35
29.23
27.77
25.45
25.94
29.13
27.77
26.16
16
9.72
Return on equity%
14.90
15.25
13.82
10.91
12.17
12.37
10.61
11.98
13.28
15.85
20.85
12.37
12.83
34
10.28
Return on assets%
15.90
18.14
17.83
18.05
19.67
20.18
21.50
22.21
22.68
21.00
19.95
21.50
19.93
93
0.69
EPSkr
0.36
0.37
0.38
0.42
0.44
0.44
0.49
0.48
0.54
0.53
0.74
3.91%
4.82%
—
27.77
EPS growth%
27.19
24.72
22.35
23.65
22.79
23.53
22.87
21.38
21.77
24.51
9.16
22.87
23.20
56
0.48
Bookvalue per shkr
1.26
1.37
1.32
1.28
1.46
1.64
1.74
1.83
1.87
1.82
0.29
4.53%
5.11%
—
0.90
FCF per sharekr
0.28
0.25
0.23
0.24
0.25
0.26
0.27
0.25
0.24
0.22
0.67
(2.43%)
(2.82%)
—
0.63
Dividend per shkr
0.41
0.42
0.48
0.56
0.61
0.67
0.73
0.86
0.98
1.15
0.85
13.53%
12.21%
—
21.24
Div yield (avg)%
3.79
3.66
2.14
0.40
0.40
1.36
1.68
0.85
1.57
1.07
15.65
1.36
1.47
40
8.11
Payout ratio%
19.44
17.94
18.36
18.27
21.13
21.56
20.38
20.48
22.68
22.00
5.29
21.56
20.43
13
146.3
Shares (diluted)M
136.0
125.4
110.6
116.2
107.2
95.33
98.25
94.28
87.20
87.21
146.3
(4.04%)
(3.89%)
73
26.55
Buyback yield%
10.63
10.61
13.40
16.13
16.39
14.01
16.65
15.80
18.28
15.56
23.12
15.80
15.68
63
0.689
D/E ratiox
0.621
0.658
0.666
0.719
0.783
0.764
0.746
0.713
0.671
0.672
1.063
0.713
0.693
19
100.3
Enterprise valuekr M
127.1
130.9
148.6
143.7
168.7
172.3
180.8
180.3
178.5
194.9
101.6
2.92%
4.78%
54
99.89
LT debtkr M
46.31
47.77
44.38
42.57
43.24
41.97
44.34
39.35
37.09
38.71
188.7
(2.19%)
(0.95%)
49
Cost of revenue
5.94%
1.00×
Operating expenses
5.76%
0.98×
Property and equipment
18.08%
Spread over hurdle
52.48%