3.442
Revenuekr M
8.124
8.821
9.489
10.17
11.02
11.72
12.73
13.39
14.31
15.64
3.598
7.25%
7.43%
49
10.37
Revenue growth%
21.18
22.54
20.88
21.08
22.34
23.68
24.52
26.49
25.95
25.17
14.74
25.17
23.11
26
12.29
Gross margin%
29.02
28.81
29.16
30.29
32.50
33.66
31.50
31.40
33.63
31.36
11.53
31.50
31.38
37
7.15
Operating margin%
23.46
22.45
22.44
21.46
23.75
21.35
19.04
19.17
21.05
18.45
16.77
19.17
21.41
32
9.24
Net margin%
10.49
11.05
8.95
6.56
7.82
7.62
6.21
7.94
7.75
7.51
9.94
7.62
7.79
47
7.802
P/E ratio (avg)x
22.24
20.95
23.06
24.19
27.80
26.85
27.22
29.23
34.43
33.98
17.22
29.23
27.03
63
25.27
EV/EBITx
19.12
21.94
20.94
20.98
21.22
22.39
22.48
23.93
24.68
24.24
22.59
23.93
22.16
77
24.63
FCF yield (avg)%
0.85
3.71
1.81
2.95
0.69
1.27
0.40
1.56
2.78
1.67
5.30
1.56
1.62
20
9.44
FCF margin%
18.15
18.39
16.54
14.98
12.64
13.83
11.41
8.69
7.23
7.89
21.98
8.69
13.24
89
1.013
FCF / Net incomex
1.777
1.690
1.867
1.893
2.079
2.312
2.287
2.465
2.798
2.743
0.644
2.465
2.183
95
10.36
ROIC%
0.40
0.61
0.40
0.40
0.40
0.40
0.40
0.40
0.63
0.77
23.40
0.40
0.40
42
15.15
Return on equity%
1.16
3.96
6.20
6.66
6.04
6.21
5.24
5.49
7.38
6.97
20.73
6.21
6.12
35
4.04
Return on assets%
26.47
25.18
25.14
25.11
26.16
25.66
25.22
27.74
28.02
29.57
18.69
27.74
25.91
89
0.28
EPSkr
0.60
0.64
0.65
0.68
0.68
0.76
0.80
0.95
1.05
1.21
0.30
12.38%
8.99%
—
18.62
EPS growth%
27.38
25.79
26.58
29.33
31.64
33.35
30.80
33.47
33.39
34.43
5.58
33.39
31.22
24
0.23
Bookvalue per shkr
0.20
0.23
0.23
0.22
0.25
0.26
0.28
0.30
0.33
0.37
0.29
8.65%
7.70%
—
0.14
FCF per sharekr
0.32
0.32
0.32
0.33
0.37
0.39
0.42
0.42
0.42
0.45
0.07
4.22%
3.83%
—
0.05
Dividend per shkr
0.11
0.10
0.10
0.09
0.10
0.09
0.09
0.08
0.08
0.07
0.04
(5.41%)
(4.29%)
—
13.81
Div yield (avg)%
32.95
34.62
32.31
29.91
31.47
28.90
31.63
32.12
33.76
33.29
23.60
32.12
32.22
90
10.85
Payout ratio%
22.68
20.84
22.93
24.17
22.34
21.17
23.20
22.43
21.60
18.77
14.88
21.60
22.38
41
45.93
Shares (diluted)M
40.48
40.54
42.67
44.27
45.49
46.57
43.28
41.70
45.22
49.74
44.79
1.80%
1.02%
71
5.56
Buyback yield%
21.31
21.88
23.73
25.59
27.70
28.61
27.11
28.05
28.46
28.72
9.44
28.46
27.40
86
0.781
D/E ratiox
0.553
0.491
0.520
0.463
0.505
0.544
0.595
0.650
0.572
0.587
1.448
0.587
0.548
73
4.985
Enterprise valuekr M
10.08
8.788
9.191
9.814
9.658
9.908
10.82
10.06
9.636
10.14
3.770
0.97%
(0.17%)
45
6.050
LT debtkr M
4.547
4.601
4.388
4.955
5.666
5.916
6.431
6.508
6.725
6.763
10.69
3.60%
5.22%
26
Cost of revenue
7.67%
1.02×
Operating expenses
7.34%
0.99×
Property and equipment
15.62%
Spread over hurdle
51.25%