30.53
Revenuekr M
44.32
45.20
44.81
44.82
44.30
44.85
44.77
44.53
45.60
47.00
32.84
1.19%
0.51%
23
12.65
Revenue growth%
31.78
31.71
29.73
29.70
31.53
29.21
27.36
26.03
28.69
28.33
6.48
28.33
29.45
85
20.89
Gross margin%
0.40
0.40
0.40
0.40
0.80
1.03
0.40
0.40
0.40
0.40
21.22
0.40
0.40
94
17.87
Operating margin%
3.88
5.75
5.13
2.47
0.40
0.40
1.85
2.65
5.20
7.22
2.00
2.65
3.27
79
14.41
Net margin%
7.19
6.65
8.44
6.52
5.89
7.82
8.43
10.13
13.06
13.35
5.89
10.13
8.12
35
15.12
P/E ratio (avg)x
21.62
19.78
18.54
18.97
18.83
19.68
22.20
24.95
26.00
23.76
36.75
23.76
20.70
51
26.87
EV/EBITx
39.21
40.86
39.91
34.84
33.39
34.35
36.00
35.76
36.60
38.81
22.02
36.00
36.30
80
5.02
FCF yield (avg)%
23.74
21.39
20.97
22.59
23.63
26.32
27.86
28.55
30.37
28.36
2.58
28.36
25.03
31
18.06
FCF margin%
22.83
24.58
24.31
24.65
24.85
25.91
26.01
26.63
28.32
27.91
5.87
26.63
25.38
6
1.522
FCF / Net incomex
0.878
0.778
0.739
0.757
0.820
0.802
0.758
0.763
0.747
0.705
0.660
0.758
0.760
25
22.78
ROIC%
16.37
18.12
15.76
15.63
18.04
18.45
19.44
17.30
16.65
14.85
16.31
17.30
16.98
10
22.56
Return on equity%
16.88
19.20
21.33
22.30
19.85
17.44
14.81
12.10
12.90
10.34
12.00
12.90
17.16
73
21.12
Return on assets%
28.94
26.90
24.78
25.69
26.82
28.74
30.69
32.38
34.80
33.86
21.28
32.38
28.84
58
0.25
EPSkr
0.23
0.23
0.26
0.24
0.24
0.23
0.27
0.30
0.32
0.34
0.27
7.44%
3.81%
—
23.74
EPS growth%
28.95
26.64
25.66
23.00
24.85
26.68
25.91
24.08
24.39
22.59
17.59
24.39
25.26
14
0.64
Bookvalue per shkr
0.15
0.16
0.15
0.16
0.14
0.16
0.17
0.18
0.19
0.19
0.52
5.07%
2.42%
—
0.47
FCF per sharekr
0.18
0.19
0.21
0.22
0.24
0.25
0.27
0.30
0.34
0.36
0.39
8.19%
7.92%
—
0.76
Dividend per shkr
0.47
0.42
0.44
0.42
0.39
0.38
0.36
0.32
0.33
0.31
0.62
(4.86%)
(3.56%)
—
20.37
Div yield (avg)%
9.93
7.32
8.04
7.05
5.18
6.07
6.02
7.34
8.54
10.99
18.87
7.34
7.33
26
23.74
Payout ratio%
4.86
4.41
1.44
0.91
1.61
4.32
4.43
3.81
5.59
6.13
9.88
4.43
4.36
63
32.48
Shares (diluted)M
33.66
30.33
30.49
32.44
29.55
28.90
29.98
25.62
22.96
23.20
33.02
(4.72%)
(3.35%)
30
5.51
Buyback yield%
31.38
29.16
31.92
33.94
32.24
30.28
32.43
31.97
33.29
32.28
25.55
32.28
32.11
90
1.662
D/E ratiox
0.794
0.790
0.829
0.827
0.761
0.842
0.882
0.887
0.925
0.819
1.107
0.882
0.828
26
8.197
Enterprise valuekr M
20.68
23.63
25.47
24.86
26.36
30.17
33.79
37.95
37.19
38.89
9.975
8.09%
7.82%
57
6.765
LT debtkr M
18.92
20.50
22.88
25.31
25.81
24.82
27.73
31.21
35.24
35.11
28.67
6.35%
7.07%
36
Cost of revenue
0.46%
1.00×
Operating expenses
0.79%
1.03×
Goodwill & intangibles
15.75%
Return on capital
221.72%
Spread over hurdle
213.70%