18.61
Revenuekr M
12.57
13.41
14.21
15.24
16.47
17.98
19.71
21.40
22.79
24.92
19.76
8.64%
7.76%
79
9.92
Revenue growth%
31.09
32.77
33.36
34.41
33.50
35.53
32.96
35.62
34.54
37.39
13.84
35.53
33.96
64
9.38
Gross margin%
6.97
7.24
9.63
11.16
12.00
10.35
12.61
12.42
12.39
14.43
4.10
12.42
11.58
46
17.42
Operating margin%
0.40
2.75
3.18
1.17
1.74
3.58
6.04
8.07
9.90
9.98
11.48
8.07
3.38
88
15.69
Net margin%
19.43
21.81
21.63
22.71
23.13
23.99
21.98
21.33
23.58
23.03
19.92
23.03
22.34
41
37.28
P/E ratio (avg)x
35.53
39.88
42.20
42.70
45.70
52.94
62.01
60.62
66.15
74.24
36.04
62.01
49.32
55
18.95
EV/EBITx
24.68
22.21
19.86
20.79
20.48
18.36
16.68
16.15
16.80
15.86
18.15
16.68
19.11
64
12.91
FCF yield (avg)%
24.68
25.68
27.44
27.29
26.23
24.47
24.74
22.91
25.71
25.73
12.50
24.74
25.69
59
24.31
FCF margin%
15.85
13.21
11.88
13.28
15.34
16.56
19.37
18.83
21.07
22.18
7.99
19.37
16.21
7
0.490
FCF / Net incomex
1.406
1.303
1.261
1.164
1.223
1.142
1.270
1.305
1.318
1.410
1.166
1.305
1.286
89
2.30
ROIC%
9.42
8.58
5.80
3.33
4.51
3.54
6.23
4.01
6.25
9.14
23.22
6.23
6.01
21
6.25
Return on equity%
22.63
24.53
22.05
24.40
24.44
27.01
26.21
24.96
23.00
25.47
22.71
25.47
24.49
53
16.05
Return on assets%
6.84
5.69
8.03
7.49
6.17
8.50
6.59
9.43
7.17
8.08
25.16
8.08
7.33
73
0.51
EPSkr
0.40
0.42
0.48
0.55
0.51
0.54
0.53
0.52
0.59
0.59
0.55
3.02%
3.81%
—
8.14
EPS growth%
26.22
26.13
23.82
23.53
20.95
18.40
20.01
20.47
18.73
19.82
11.82
19.82
20.71
53
0.68
Bookvalue per shkr
0.25
0.23
0.23
0.26
0.23
0.24
0.22
0.21
0.19
0.20
0.80
(2.86%)
(1.71%)
—
0.62
FCF per sharekr
0.47
0.47
0.48
0.51
0.47
0.42
0.38
0.39
0.40
0.40
0.17
(3.42%)
(2.12%)
—
0.75
Dividend per shkr
0.58
0.51
0.45
0.46
0.45
0.49
0.54
0.55
0.54
0.55
0.87
3.75%
—
—
23.27
Div yield (avg)%
25.85
25.93
28.79
31.43
29.32
27.85
26.44
29.30
31.27
28.56
25.78
28.56
28.68
31
8.94
Payout ratio%
30.03
31.22
30.05
28.66
30.11
30.47
28.22
27.99
27.02
29.20
2.26
28.22
29.61
59
7.027
Shares (diluted)M
7.151
8.441
9.284
11.01
13.02
12.55
12.18
14.25
16.89
18.79
7.092
7.61%
9.63%
74
24.68
Buyback yield%
6.51
9.04
11.12
8.80
10.27
9.75
8.43
10.16
10.39
12.04
11.12
10.16
9.95
39
0.695
D/E ratiox
0.385
0.408
0.418
0.405
0.396
0.411
0.432
0.426
0.475
0.465
1.000
0.432
0.415
56
12.37
Enterprise valuekr M
11.48
11.03
11.58
11.04
10.29
8.769
7.621
7.662
6.547
5.940
9.841
(10.41%)
(7.33%)
27
6.936
LT debtkr M
2.460
2.701
2.774
2.471
2.400
2.536
2.383
2.635
2.576
2.834
11.50
3.38%
0.99%
42
Cost of revenue
7.79%
1.00×
Operating expenses
8.34%
1.06×
Property and equipment
18.20%
Cash and investments
14.88%
Spread over hurdle
14.35%