36.82
Revenuekr M
127.2
137.8
147.1
157.9
169.2
179.1
192.2
208.0
220.6
239.7
39.28
7.21%
7.34%
89
3.47
Revenue growth%
25.35
26.59
29.18
30.55
29.84
31.93
31.67
31.14
30.49
32.85
27.56
31.67
30.52
57
8.27
Gross margin%
14.73
12.81
12.55
13.03
14.50
15.96
18.77
19.34
17.56
14.63
20.89
17.56
14.68
49
8.81
Operating margin%
9.51
8.50
6.76
5.60
5.66
7.15
8.47
8.78
7.18
6.09
21.66
7.18
7.17
20
2.64
Net margin%
4.21
4.25
3.08
2.95
3.88
6.55
4.11
6.56
6.61
7.47
8.96
6.56
4.23
62
29.45
P/E ratio (avg)x
44.58
45.20
50.29
58.30
59.05
69.54
66.42
63.99
71.00
82.43
12.49
69.54
61.52
87
8.658
EV/EBITx
51.87
60.39
64.45
72.88
72.42
83.92
94.47
107.3
124.5
133.3
23.33
107.3
78.40
60
21.42
FCF yield (avg)%
23.38
22.73
25.27
22.99
22.46
22.35
21.24
18.45
19.94
20.63
2.92
20.63
22.41
26
17.73
FCF margin%
6.31
9.12
7.34
7.84
8.22
8.82
10.10
8.99
8.01
10.06
3.96
8.99
8.52
77
0.884
FCF / Net incomex
1.061
0.951
1.036
1.010
1.119
1.146
1.222
1.122
1.198
1.054
0.959
1.146
1.090
16
26.99
ROIC%
33.90
31.72
31.90
30.20
27.78
29.32
29.41
31.97
30.35
27.89
24.53
29.41
30.28
28
2.97
Return on equity%
20.97
21.39
23.15
22.42
24.72
24.08
22.19
20.41
17.58
19.33
23.10
20.41
21.79
69
11.40
Return on assets%
3.16
5.21
3.42
2.93
2.60
0.40
1.16
0.40
1.27
1.47
12.56
1.16
2.04
89
0.15
EPSkr
0.43
0.44
0.44
0.52
0.51
0.56
0.59
0.58
0.63
0.68
0.17
5.89%
6.54%
—
26.69
EPS growth%
7.63
9.48
10.89
12.88
13.73
11.89
14.86
12.86
12.78
11.97
28.25
12.78
12.38
83
0.07
Bookvalue per shkr
0.55
0.59
0.60
0.61
0.60
0.63
0.69
0.76
0.79
0.83
0.21
6.57%
4.15%
—
0.37
FCF per sharekr
0.45
0.48
0.51
0.58
0.55
0.56
0.59
0.66
0.72
0.67
0.25
4.25%
3.70%
—
0.27
Dividend per shkr
0.11
0.11
0.10
0.09
0.09
0.09
0.10
0.09
0.09
0.08
0.36
(0.94%)
(2.31%)
—
27.83
Div yield (avg)%
10.76
12.31
12.36
12.59
10.06
9.63
8.61
8.13
7.42
6.01
16.51
8.13
9.85
70
29.71
Payout ratio%
29.30
29.41
28.81
28.42
28.90
27.04
25.61
25.88
23.64
24.62
8.56
25.61
27.73
88
349.3
Shares (diluted)M
388.6
351.7
398.6
360.4
402.7
371.1
379.3
403.8
405.6
458.9
335.5
2.65%
2.98%
78
29.62
Buyback yield%
7.95
10.93
11.62
9.24
12.22
14.03
16.96
15.32
17.03
16.11
20.52
16.11
13.13
84
0.804
D/E ratiox
0.371
0.402
0.432
0.516
0.586
0.617
0.649
0.704
0.816
0.825
0.692
0.704
0.601
55
137.2
Enterprise valuekr M
173.6
184.8
196.3
217.5
230.5
243.4
229.0
208.0
187.1
168.3
44.68
(6.10%)
0.19%
84
99.61
LT debtkr M
105.0
114.7
114.5
128.3
141.0
148.0
152.0
171.1
170.4
190.1
128.4
6.15%
7.24%
86
Cost of revenue
7.30%
1.00×
Operating expenses
7.12%
0.98×
Property and equipment
15.35%
Spread over hurdle
52.74%