51.95
Revenuekr M
29.93
31.59
34.14
36.63
39.48
42.82
45.50
48.43
52.73
55.00
56.32
6.85%
7.02%
41
22.33
Revenue growth%
2.10
4.21
6.95
5.42
3.12
1.23
3.41
3.08
1.41
2.11
9.13
2.11
3.10
85
6.21
Gross margin%
2.20
4.95
2.97
1.52
0.40
0.87
0.40
2.91
5.23
4.10
5.99
2.91
2.55
28
28.24
Operating margin%
5.93
5.78
7.06
6.16
7.34
8.74
7.24
9.17
10.94
9.05
3.83
9.05
7.29
38
22.28
Net margin%
12.19
14.83
13.34
14.57
12.00
13.19
11.52
12.35
10.98
13.40
19.65
12.35
12.77
63
14.75
P/E ratio (avg)x
11.59
10.06
10.04
10.78
10.53
9.758
10.33
9.569
8.635
8.657
12.56
9.569
10.05
85
26.12
EV/EBITx
6.496
5.848
5.654
6.040
5.689
5.755
5.184
5.197
4.787
4.794
11.95
5.184
5.671
52
16.11
FCF yield (avg)%
13.37
15.10
17.28
18.06
20.47
17.71
16.81
16.28
13.95
12.15
27.08
16.28
16.55
54
9.89
FCF margin%
3.87
1.09
2.87
3.61
5.03
2.48
1.86
1.59
1.31
0.40
19.29
1.59
2.17
7
1.208
FCF / Net incomex
0.837
0.784
0.771
0.740
0.808
0.864
0.860
0.919
0.855
0.853
1.345
0.860
0.845
94
21.76
ROIC%
28.38
30.50
28.16
26.42
27.95
25.38
27.86
30.73
30.12
29.60
19.42
29.60
28.27
73
20.17
Return on equity%
20.92
21.26
23.99
21.31
22.09
23.66
21.12
22.87
22.71
24.79
3.84
22.87
22.40
75
20.38
Return on assets%
13.67
14.22
16.42
16.07
15.81
16.81
14.04
16.39
13.49
12.43
27.20
14.04
15.01
22
0.44
EPSkr
0.15
0.17
0.19
0.23
0.23
0.23
0.26
0.31
0.32
0.32
0.48
6.41%
7.58%
—
22.88
EPS growth%
20.50
20.01
21.02
20.09
17.64
14.84
12.41
15.32
12.83
12.74
14.30
12.83
16.48
13
0.33
Bookvalue per shkr
0.10
0.11
0.11
0.12
0.13
0.14
0.16
0.19
0.22
0.25
0.23
13.03%
9.94%
—
0.38
FCF per sharekr
0.58
0.66
0.69
0.78
0.80
0.80
0.77
0.76
0.72
0.75
0.43
(1.26%)
3.57%
—
0.49
Dividend per shkr
0.46
0.47
0.50
0.55
0.53
0.53
0.50
0.45
0.40
0.38
0.40
(6.49%)
(1.28%)
—
17.10
Div yield (avg)%
15.48
14.10
16.51
15.18
13.13
15.23
13.65
16.13
15.32
13.46
2.05
15.23
15.21
19
26.63
Payout ratio%
13.32
11.75
14.01
13.97
16.15
18.28
16.66
19.43
16.57
14.66
20.42
16.66
15.40
31
57.92
Shares (diluted)M
70.14
74.25
86.07
95.03
99.95
111.0
130.4
145.8
151.4
170.6
59.22
11.29%
10.85%
29
9.59
Buyback yield%
23.54
23.65
26.38
25.15
23.07
21.59
22.72
20.65
21.23
24.07
15.36
21.59
23.30
90
1.789
D/E ratiox
1.064
1.095
1.216
1.200
1.223
1.305
1.326
1.323
1.269
1.470
1.763
1.323
1.246
91
22.27
Enterprise valuekr M
20.63
19.61
19.58
20.02
21.03
22.04
23.54
24.85
21.90
23.16
51.77
1.94%
0.08%
31
32.64
LT debtkr M
29.67
29.19
28.95
31.01
29.30
34.00
37.50
44.14
49.77
49.46
37.72
11.04%
6.55%
91
Cost of revenue
7.25%
1.02×
Operating expenses
6.47%
0.95×
Property and equipment
16.09%
Spread over hurdle
55.76%