25.57
Revenuekr M
22.26
22.72
23.55
23.75
23.99
24.51
25.81
26.28
27.62
28.11
26.31
3.22%
2.86%
26
2.74
Revenue growth%
18.82
19.56
19.83
18.69
16.02
17.53
20.45
21.55
21.21
21.34
15.70
21.21
19.69
26
9.60
Gross margin%
12.67
11.13
9.17
9.64
10.20
12.25
11.94
12.89
10.67
10.48
6.90
11.94
10.90
40
7.24
Operating margin%
16.30
18.26
15.58
15.81
17.94
15.56
18.37
18.94
16.72
14.87
22.51
16.72
16.51
62
4.22
Net margin%
12.01
9.72
11.50
11.95
12.32
13.45
16.33
18.09
20.80
22.44
22.63
18.09
12.88
18
35.62
P/E ratio (avg)x
20.19
21.98
24.65
28.40
32.45
33.93
38.24
44.63
45.15
42.03
20.84
42.03
33.19
61
13.73
EV/EBITx
42.00
43.23
48.50
45.83
51.85
53.57
54.51
58.53
61.16
59.00
30.75
58.53
52.71
66
14.26
FCF yield (avg)%
18.49
21.41
24.23
24.46
25.18
26.25
27.13
28.97
26.83
24.24
23.07
26.83
24.82
13
22.25
FCF margin%
26.77
25.82
28.00
29.63
32.12
31.22
28.93
30.25
31.96
32.17
26.57
31.22
29.94
32
1.555
FCF / Net incomex
0.655
0.689
0.778
0.866
0.976
1.163
1.134
1.114
1.309
1.502
0.365
1.163
1.045
65
12.91
ROIC%
5.78
3.30
0.92
0.89
1.91
3.06
4.85
5.97
8.59
10.91
3.56
5.97
4.08
89
17.14
Return on equity%
24.84
26.38
28.07
30.70
28.82
29.39
31.38
32.37
33.53
33.36
23.21
32.37
30.04
69
10.58
Return on assets%
3.99
6.24
9.23
9.07
10.76
11.00
8.91
8.36
5.78
8.29
21.19
8.36
8.63
83
0.41
EPSkr
0.24
0.25
0.30
0.34
0.35
0.40
0.42
0.49
0.55
0.66
0.44
13.22%
10.17%
—
21.75
EPS growth%
5.84
6.56
5.90
7.40
5.37
4.02
5.96
6.80
7.64
5.03
6.00
5.96
5.93
14
0.07
Bookvalue per shkr
0.35
0.40
0.43
0.44
0.45
0.46
0.47
0.47
0.52
0.57
0.35
4.84%
5.40%
—
0.41
FCF per sharekr
0.18
0.19
0.19
0.17
0.18
0.16
0.17
0.17
0.18
0.20
0.19
1.94%
1.05%
—
0.20
Dividend per shkr
0.35
0.31
0.34
0.37
0.33
0.34
0.33
0.36
0.32
0.29
0.12
(2.51%)
(2.86%)
—
25.66
Div yield (avg)%
11.68
9.07
11.90
13.22
14.86
13.27
15.11
15.81
15.72
15.99
26.99
15.72
14.07
25
4.69
Payout ratio%
7.87
9.53
8.60
7.53
5.13
5.97
6.55
4.85
4.35
3.44
18.89
4.85
6.26
18
62.05
Shares (diluted)M
101.1
103.7
122.8
125.7
149.3
152.3
177.1
203.4
231.0
234.8
60.24
9.48%
9.19%
45
21.65
Buyback yield%
27.34
24.81
25.18
25.51
27.35
28.31
26.90
26.28
23.54
20.89
11.82
26.28
25.90
6
1.417
D/E ratiox
1.445
1.482
1.558
1.539
1.426
1.449
1.561
1.534
1.488
1.349
1.697
1.488
1.485
58
23.35
Enterprise valuekr M
22.54
21.33
21.01
21.29
22.09
24.09
24.47
23.60
22.18
20.58
17.89
(1.41%)
(0.03%)
73
8.712
LT debtkr M
31.94
32.96
38.44
42.04
49.81
48.99
58.03
58.21
64.01
75.04
29.01
8.54%
8.50%
12
Cost of revenue
2.86%
1.00×
Operating expenses
2.19%
0.94×
Goodwill & intangibles
15.87%
Spread over hurdle
(5.43%)