6.864
Revenuekr M
7.807
7.751
7.949
8.117
8.316
8.378
8.499
8.673
8.751
8.846
7.428
1.24%
1.17%
40
10.31
Revenue growth%
5.64
6.29
4.81
6.01
7.56
9.07
10.26
11.74
13.65
11.69
23.76
11.69
8.31
7
28.88
Gross margin%
17.49
16.81
19.57
20.23
20.84
20.35
21.06
22.48
23.71
23.76
29.23
22.48
20.60
80
24.83
Operating margin%
15.30
13.83
13.09
14.31
13.30
13.98
14.64
13.69
11.69
14.07
2.14
13.98
13.90
77
27.92
Net margin%
31.22
28.32
30.67
29.54
30.41
32.78
34.95
35.91
34.80
32.06
4.27
34.80
31.64
63
36.80
P/E ratio (avg)x
23.39
25.23
22.10
22.33
23.16
21.90
21.12
21.87
19.35
20.72
18.44
21.12
22.00
30
11.02
EV/EBITx
28.06
29.65
33.96
37.57
38.10
43.06
45.18
52.28
56.05
60.36
31.87
52.28
40.58
74
20.22
FCF yield (avg)%
15.64
15.63
15.48
16.50
18.11
18.36
19.02
17.21
14.32
12.94
21.46
17.21
16.07
22
22.13
FCF margin%
11.86
10.48
10.16
7.59
10.53
8.85
6.57
3.95
1.46
0.40
27.40
3.95
8.22
13
1.018
FCF / Net incomex
0.260
0.290
0.310
0.327
0.300
0.331
0.332
0.318
0.281
0.276
1.778
0.318
0.305
86
9.25
ROIC%
27.07
26.46
27.69
26.13
24.38
24.16
25.58
26.00
27.05
25.00
14.59
25.58
26.07
41
9.22
Return on equity%
3.38
1.69
1.37
3.26
6.25
6.43
6.36
5.01
4.44
2.35
12.87
5.01
3.91
95
7.61
Return on assets%
9.38
7.31
6.67
4.97
2.33
2.92
1.64
4.21
1.27
0.40
25.69
1.64
3.57
70
0.23
EPSkr
0.11
0.11
0.12
0.13
0.14
0.12
0.13
0.13
0.12
0.12
0.26
(2.96%)
0.12%
—
25.23
EPS growth%
8.67
9.98
10.70
9.90
8.02
6.27
8.45
6.10
3.71
2.08
17.58
6.10
8.23
68
0.41
Bookvalue per shkr
0.13
0.13
0.12
0.12
0.11
0.11
0.11
0.09
0.08
0.08
0.24
(5.23%)
(4.48%)
—
0.08
FCF per sharekr
0.40
0.46
0.46
0.54
0.63
0.73
0.84
0.78
0.80
0.84
0.11
5.87%
8.91%
—
0.15
Dividend per shkr
0.38
0.34
0.37
0.37
0.35
0.38
0.39
0.35
0.31
0.27
0.48
(5.18%)
(3.17%)
—
2.82
Div yield (avg)%
19.48
19.84
17.00
17.24
15.89
17.35
18.57
18.51
21.30
20.98
13.77
18.57
18.54
15
17.74
Payout ratio%
13.74
10.79
13.17
15.51
17.94
16.96
14.18
12.78
11.37
11.19
6.81
12.78
13.45
65
9.174
Shares (diluted)M
12.88
11.34
10.91
10.71
11.44
10.21
10.42
9.808
9.963
8.779
9.204
(5.15%)
(3.82%)
66
25.37
Buyback yield%
22.88
24.59
27.56
28.01
30.18
29.24
27.49
26.33
26.09
26.84
19.70
26.84
27.17
65
0.354
D/E ratiox
0.911
0.958
1.016
1.114
1.036
1.162
1.154
1.107
1.235
1.243
1.227
1.162
1.110
10
8.043
Enterprise valuekr M
7.267
7.042
6.844
6.547
6.431
6.024
6.602
6.929
7.107
7.418
4.601
2.90%
(0.48%)
52
1.007
LT debtkr M
3.300
3.684
3.926
3.814
4.420
4.686
4.840
4.714
5.631
6.035
9.546
6.42%
7.89%
80
Cost of revenue
1.26%
1.01×
Operating expenses
0.97%
0.98×
Property and equipment
16.50%
Spread over hurdle
13.89%