54.51
Revenuekr M
137.0
140.8
145.2
148.6
155.3
165.6
173.1
180.9
184.9
196.9
57.19
4.86%
4.04%
90
26.66
Revenue growth%
15.55
14.23
13.04
13.33
10.49
8.55
6.59
8.48
8.81
9.03
18.89
8.55
9.76
67
2.65
Gross margin%
2.88
1.63
0.40
2.19
1.88
2.04
0.40
1.34
3.46
0.99
18.23
1.34
1.76
60
25.20
Operating margin%
31.84
32.92
34.93
32.07
31.82
30.70
29.39
28.65
27.93
26.26
5.56
28.65
31.26
42
16.47
Net margin%
27.11
28.50
30.59
29.53
26.62
23.64
24.65
27.45
25.16
26.72
7.56
25.16
26.91
19
30.58
P/E ratio (avg)x
46.13
53.73
59.69
64.31
71.99
78.25
85.36
89.61
99.89
96.83
37.10
89.61
75.12
66
31.11
EV/EBITx
27.26
29.82
31.50
33.97
40.33
45.45
46.25
53.91
62.40
73.44
8.342
53.91
42.89
6
29.11
FCF yield (avg)%
11.02
12.45
11.47
10.17
11.51
12.44
10.08
7.77
8.84
9.51
21.46
9.51
10.59
61
26.39
FCF margin%
31.32
32.70
30.42
32.13
29.49
29.00
30.89
28.77
28.91
29.82
22.71
29.00
30.12
87
1.395
FCF / Net incomex
1.597
1.631
1.489
1.460
1.390
1.456
1.261
1.334
1.307
1.336
0.195
1.334
1.423
67
20.01
ROIC%
21.77
21.72
19.49
21.89
24.88
27.69
29.35
28.36
28.66
30.81
5.10
28.66
26.28
69
11.39
Return on equity%
27.52
30.13
33.07
35.82
36.89
39.37
41.50
40.70
40.40
38.64
28.00
40.40
37.76
59
15.72
Return on assets%
13.71
11.04
9.46
9.04
10.47
8.28
9.15
8.08
8.75
7.43
15.96
8.28
9.10
30
0.47
EPSkr
0.41
0.45
0.44
0.42
0.39
0.43
0.38
0.40
0.39
0.39
0.50
0.18%
0.14%
—
22.31
EPS growth%
13.68
11.16
8.16
10.57
11.36
10.87
11.99
13.73
12.13
12.28
5.65
12.13
11.67
6
0.30
Bookvalue per shkr
0.57
0.56
0.56
0.65
0.74
0.75
0.72
0.77
0.90
0.86
0.38
3.06%
3.85%
—
0.23
FCF per sharekr
0.17
0.18
0.17
0.20
0.21
0.20
0.19
0.21
0.21
0.20
0.28
(0.43%)
2.49%
—
0.21
Dividend per shkr
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.34
1.03%
(0.83%)
—
5.23
Div yield (avg)%
11.27
9.02
10.32
8.18
8.74
7.90
9.80
9.98
9.28
8.13
5.49
9.28
9.15
44
21.73
Payout ratio%
21.63
19.68
20.12
19.69
21.25
24.05
22.82
22.48
20.99
19.63
17.85
22.48
21.12
39
105.9
Shares (diluted)M
100.3
90.95
82.53
85.17
88.76
80.57
81.81
85.68
86.65
95.81
107.6
1.54%
(0.54%)
57
22.11
Buyback yield%
22.05
22.68
20.92
19.65
21.85
24.52
23.25
21.17
18.98
20.62
8.77
21.17
21.51
21
1.708
D/E ratiox
0.137
0.157
0.176
0.204
0.194
0.204
0.231
0.237
0.248
0.237
1.438
0.237
0.204
72
139.1
Enterprise valuekr M
44.91
39.06
40.51
40.52
35.50
33.54
30.57
30.30
30.60
32.75
36.00
(1.60%)
(2.88%)
86
130.3
LT debtkr M
9.400
10.10
9.043
7.803
7.788
8.376
7.896
8.283
7.271
6.527
143.8
(3.47%)
(3.75%)
15
Cost of revenue
3.36%
0.94×
Operating expenses
4.87%
1.08×
Property and equipment
16.15%
Spread over hurdle
24.96%