51.20
Revenuekr M
46.46
50.64
54.61
58.46
61.88
66.38
72.03
76.29
83.35
91.52
52.34
8.14%
7.55%
86
10.78
Revenue growth%
8.14
6.32
9.17
10.67
12.29
14.38
15.80
18.17
20.63
21.32
14.08
18.17
13.33
91
25.01
Gross margin%
11.97
12.67
10.50
9.23
8.02
6.75
8.91
10.46
7.67
6.54
21.41
7.67
9.07
29
7.98
Operating margin%
2.58
0.40
0.40
0.40
2.95
0.40
3.24
3.47
1.50
0.40
9.34
1.50
0.95
32
29.51
Net margin%
11.50
10.19
10.00
8.02
6.10
8.62
7.29
8.37
8.78
9.00
8.62
8.62
8.70
37
15.86
P/E ratio (avg)x
15.68
16.18
17.82
19.88
21.84
24.82
25.85
29.80
33.51
39.04
30.18
29.80
23.33
66
22.33
EV/EBITx
8.024
7.633
8.109
7.797
7.981
7.951
8.843
8.449
8.741
9.695
14.18
8.741
8.067
21
26.63
FCF yield (avg)%
18.08
19.42
16.56
16.95
14.34
15.46
17.12
19.00
20.95
19.01
20.67
19.00
17.60
46
29.44
FCF margin%
23.01
20.74
19.16
21.87
20.31
18.09
18.68
21.47
23.26
23.95
7.42
21.47
21.11
29
1.098
FCF / Net incomex
1.323
1.518
1.580
1.629
1.887
1.781
1.663
1.868
2.114
2.093
1.290
1.868
1.722
72
16.12
ROIC%
28.98
29.41
26.74
23.78
23.07
24.26
27.12
26.11
26.30
23.44
13.50
26.11
26.21
25
8.98
Return on equity%
15.20
17.31
20.26
22.29
22.83
22.66
22.93
21.72
20.81
21.29
18.82
21.72
21.50
49
5.97
Return on assets%
4.51
2.79
3.54
4.53
3.70
3.41
5.56
2.62
2.04
0.40
22.04
2.62
3.47
81
0.26
EPSkr
0.13
0.12
0.14
0.14
0.16
0.16
0.15
0.15
0.17
0.18
0.27
2.75%
4.51%
—
27.03
EPS growth%
10.40
13.03
13.84
10.94
11.01
10.88
13.80
15.73
15.93
17.77
19.38
15.73
13.41
79
0.25
Bookvalue per shkr
0.42
0.43
0.39
0.39
0.42
0.45
0.43
0.40
0.43
0.38
0.21
(1.78%)
(1.77%)
—
0.33
FCF per sharekr
0.48
0.48
0.52
0.59
0.55
0.64
0.67
0.66
0.77
0.74
0.52
6.15%
5.96%
—
0.17
Dividend per shkr
0.15
0.14
0.16
0.18
0.21
0.24
0.28
0.29
0.27
0.32
0.28
9.35%
8.56%
—
24.42
Div yield (avg)%
11.83
8.95
11.54
10.31
9.03
6.76
8.03
9.01
8.49
8.31
2.60
8.31
8.98
48
26.02
Payout ratio%
4.39
1.95
0.40
0.59
1.01
0.41
2.85
4.41
2.95
5.33
27.28
2.95
2.40
89
78.41
Shares (diluted)M
103.3
106.3
111.2
120.9
132.9
154.3
167.5
186.2
182.6
184.5
80.81
6.79%
5.99%
63
12.77
Buyback yield%
29.80
31.47
28.52
25.94
25.09
25.86
23.54
24.36
24.59
26.63
13.85
24.59
25.90
8
0.546
D/E ratiox
0.738
0.854
0.904
0.959
1.017
1.128
1.100
1.223
1.308
1.286
0.407
1.223
1.059
18
27.15
Enterprise valuekr M
66.66
64.55
56.47
49.29
51.08
50.11
47.20
41.06
41.33
36.94
40.10
(6.28%)
(5.20%)
70
36.61
LT debtkr M
69.76
64.95
68.28
74.20
73.21
71.04
77.02
74.21
72.29
75.15
53.76
0.53%
1.40%
64
Cost of revenue
7.55%
1.00×
Operating expenses
7.36%
0.98×
Spread over hurdle
(5.93%)