23.11
Revenuekr M
12.05
12.42
13.26
14.21
14.72
15.76
16.49
17.21
18.59
19.87
25.55
6.19%
5.89%
74
18.07
Revenue growth%
32.30
35.24
32.31
33.54
32.67
30.44
29.10
28.62
29.22
32.05
22.37
29.22
32.18
84
13.89
Gross margin%
29.02
29.90
27.88
29.92
31.54
32.43
34.41
34.18
31.56
34.50
21.86
34.18
31.55
55
9.86
Operating margin%
20.71
20.41
20.25
21.96
22.79
25.53
24.93
26.18
23.32
24.61
27.16
24.93
23.06
75
18.58
Net margin%
15.73
13.97
14.67
15.75
15.07
15.73
18.38
20.94
20.57
22.93
26.28
20.57
15.74
67
19.95
P/E ratio (avg)x
18.31
19.67
20.15
19.48
20.87
19.16
19.18
19.62
22.47
25.60
6.344
19.62
19.64
69
16.64
EV/EBITx
20.42
21.97
19.38
17.31
17.16
15.50
15.24
13.36
14.13
14.22
16.74
14.22
16.33
93
4.35
FCF yield (avg)%
25.04
27.24
24.69
26.98
26.79
27.81
24.84
22.62
24.64
22.88
27.51
24.64
24.94
27
14.21
FCF margin%
14.36
16.39
14.49
12.68
10.43
10.03
9.54
11.44
8.99
10.44
4.02
10.03
10.94
32
1.213
FCF / Net incomex
0.156
0.157
0.147
0.148
0.155
0.180
0.183
0.203
0.219
0.207
1.272
0.203
0.169
77
19.73
ROIC%
10.49
8.17
10.31
7.90
8.28
10.93
13.87
14.53
13.53
13.75
4.85
13.75
10.71
43
15.10
Return on equity%
8.32
8.80
7.37
7.57
5.25
2.50
2.49
4.03
2.33
4.64
25.12
2.50
4.95
44
2.63
Return on assets%
2.56
2.95
0.40
2.99
4.16
3.66
5.55
4.40
2.58
2.89
21.16
3.66
2.97
64
0.01
EPSkr
0.07
0.08
0.09
0.11
0.12
0.12
0.13
0.13
0.14
0.13
0.01
2.74%
8.40%
—
6.77
EPS growth%
5.82
6.13
9.08
7.95
8.30
10.14
10.09
12.35
11.14
13.33
21.10
11.14
9.58
75
0.05
Bookvalue per shkr
0.09
0.11
0.13
0.14
0.15
0.17
0.17
0.19
0.20
0.23
0.03
9.02%
11.18%
—
0.02
FCF per sharekr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.01
2.12%
2.66%
—
0.03
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(1.82%)
1.58%
—
13.12
Div yield (avg)%
26.00
23.54
24.49
23.13
24.09
26.57
28.80
28.31
29.43
26.56
16.51
28.31
26.28
40
13.39
Payout ratio%
10.65
8.03
9.67
6.94
8.44
6.00
5.18
6.08
7.34
7.08
17.49
6.08
7.21
33
141.6
Shares (diluted)M
120.4
118.9
128.6
131.9
119.3
131.5
137.7
125.4
124.4
128.7
141.9
1.53%
(0.26%)
45
17.87
Buyback yield%
9.99
11.01
12.14
10.53
9.81
7.34
7.41
10.19
7.45
4.89
28.13
7.41
9.90
72
1.799
D/E ratiox
0.616
0.630
0.648
0.602
0.662
0.731
0.783
0.751
0.696
0.702
0.602
0.731
0.679
43
5.592
Enterprise valuekr M
2.645
2.876
2.677
2.360
2.628
2.918
2.830
2.598
2.687
2.415
16.74
(1.68%)
(1.89%)
19
7.141
LT debtkr M
25.47
24.75
25.60
27.19
26.44
30.59
34.16
35.25
37.05
37.33
3.139
7.14%
3.90%
74
Cost of revenue
5.89%
1.00×
Operating expenses
5.82%
0.99×
Property and equipment
15.40%
Spread over hurdle
(3.56%)