85.34
Revenuekr M
49.93
53.98
58.52
63.53
69.20
73.01
79.56
85.44
93.39
99.93
87.99
7.63%
7.90%
58
14.20
Revenue growth%
13.91
12.49
11.53
12.18
10.15
10.65
12.41
13.12
15.19
15.93
19.49
13.12
12.45
30
14.79
Gross margin%
14.15
14.54
16.41
14.47
16.34
13.70
13.77
15.60
13.52
11.32
26.28
13.70
14.31
91
14.20
Operating margin%
7.32
4.57
4.88
5.09
6.18
5.46
5.09
7.94
6.46
6.28
5.03
6.28
5.82
47
18.46
Net margin%
13.95
12.50
9.82
11.27
13.31
15.95
14.86
12.42
13.93
14.73
7.30
14.73
13.62
94
15.08
P/E ratio (avg)x
40.43
41.98
48.35
52.47
54.12
53.64
53.92
56.66
64.96
63.95
23.74
56.66
53.78
81
20.61
EV/EBITx
36.21
35.77
33.11
30.90
29.64
31.66
28.76
29.22
28.48
29.26
24.08
29.22
30.27
52
24.25
FCF yield (avg)%
4.20
1.83
2.03
3.12
3.30
5.32
3.31
5.60
5.57
6.17
20.35
5.57
3.76
38
22.42
FCF margin%
28.52
26.47
23.59
25.19
22.21
22.29
21.07
20.11
19.93
20.74
3.16
20.74
22.25
16
1.574
FCF / Net incomex
1.268
1.407
1.510
1.567
1.862
1.802
1.837
2.025
2.403
2.508
0.339
2.025
1.820
50
23.78
ROIC%
25.44
24.12
21.63
19.49
21.08
21.83
24.63
26.92
26.41
28.61
19.04
26.41
24.38
57
3.33
Return on equity%
18.16
19.89
18.06
16.54
14.94
12.45
10.53
11.84
10.16
8.17
27.30
10.53
13.69
80
21.82
Return on assets%
6.84
6.00
8.29
7.35
4.45
6.34
4.41
6.02
7.77
7.80
4.84
6.34
6.59
68
0.16
EPSkr
0.22
0.23
0.26
0.25
0.28
0.33
0.33
0.34
0.33
0.33
0.16
3.16%
5.77%
—
24.45
EPS growth%
7.82
6.96
8.79
11.63
14.42
17.10
15.45
12.78
10.19
11.63
15.89
12.78
11.63
58
0.27
Bookvalue per shkr
0.32
0.31
0.34
0.32
0.29
0.33
0.32
0.35
0.33
0.33
0.22
2.90%
(0.46%)
—
0.31
FCF per sharekr
0.26
0.22
0.23
0.22
0.21
0.18
0.19
0.19
0.17
0.16
0.26
(5.55%)
(4.05%)
—
0.30
Dividend per shkr
0.33
0.34
0.41
0.48
0.52
0.60
0.66
0.69
0.75
0.84
0.14
10.04%
10.26%
—
3.33
Div yield (avg)%
14.74
12.81
12.59
10.79
9.12
7.99
10.16
10.11
9.23
12.22
23.15
10.11
10.47
29
2.34
Payout ratio%
21.16
21.64
24.24
23.52
22.55
24.33
22.83
22.03
21.41
20.36
24.90
22.03
22.29
34
90.25
Shares (diluted)M
91.85
83.78
90.35
89.79
78.05
69.25
74.12
63.50
63.06
60.17
92.83
(5.07%)
(4.36%)
42
2.41
Buyback yield%
24.85
26.25
25.60
27.16
28.04
30.71
32.96
33.61
31.34
30.04
10.16
31.34
29.04
94
0.604
D/E ratiox
0.871
0.822
0.896
0.797
0.749
0.801
0.728
0.751
0.808
0.800
0.827
0.800
0.801
39
81.81
Enterprise valuekr M
82.67
84.47
100.4
116.7
135.0
145.0
160.7
157.4
179.5
185.5
76.10
6.57%
8.73%
77
61.73
LT debtkr M
35.40
34.68
38.19
37.26
34.93
35.72
33.12
35.15
32.59
33.08
31.88
(1.08%)
(0.65%)
44
Cost of revenue
7.95%
1.01×
Operating expenses
8.36%
1.04×
Cash and investments
15.82%
Spread over hurdle
47.94%