5.093
Revenuekr M
22.00
22.07
22.41
22.38
22.89
22.83
23.21
24.02
24.60
24.90
5.369
1.70%
1.25%
55
5.42
Revenue growth%
25.93
23.53
26.45
25.24
23.48
23.70
21.81
20.57
22.22
20.46
27.47
21.81
23.50
19
8.73
Gross margin%
31.00
31.76
29.10
28.10
29.05
31.19
32.76
34.02
36.76
37.40
27.48
34.02
31.48
58
10.54
Operating margin%
9.46
9.95
8.89
10.18
8.51
6.50
4.86
7.85
7.18
7.64
20.16
7.18
8.18
32
5.45
Net margin%
16.19
14.74
12.27
15.06
15.50
15.96
14.36
16.35
17.17
15.66
24.13
15.96
15.58
90
27.71
P/E ratio (avg)x
53.45
54.39
64.80
68.70
77.94
76.79
78.03
77.05
77.23
83.02
21.18
77.23
76.92
39
32.61
EV/EBITx
51.97
55.10
64.31
75.79
76.16
75.74
76.15
79.86
79.99
76.71
6.421
76.71
75.97
41
27.33
FCF yield (avg)%
12.38
10.54
7.56
6.91
8.57
7.04
6.71
6.85
8.20
5.60
18.13
6.85
7.30
17
29.07
FCF margin%
14.13
15.45
17.00
15.53
14.45
11.93
12.88
12.15
10.78
9.05
18.25
11.93
13.51
32
0.687
FCF / Net incomex
0.111
0.115
0.116
0.122
0.126
0.117
0.110
0.111
0.108
0.104
1.505
0.110
0.113
82
3.68
ROIC%
29.42
29.16
27.66
29.31
28.76
28.60
27.65
25.74
26.06
28.42
11.07
27.65
28.51
68
24.29
Return on equity%
10.61
8.43
10.36
8.54
5.66
5.92
6.96
4.90
6.46
6.74
24.75
6.46
6.85
24
29.43
Return on assets%
6.90
8.33
9.11
9.51
6.64
6.99
4.11
5.97
6.04
8.29
15.86
6.04
6.95
72
1.27
EPSkr
2.89
2.63
2.75
3.08
3.14
3.33
3.66
3.70
3.34
3.35
1.30
1.31%
1.81%
—
6.85
EPS growth%
21.34
23.71
24.50
25.51
27.62
26.37
26.44
23.89
23.20
23.34
20.73
23.89
24.20
9
0.82
Bookvalue per shkr
3.20
3.35
3.24
3.14
3.28
3.75
4.01
4.08
4.28
5.05
0.54
9.00%
5.41%
—
1.15
FCF per sharekr
0.48
0.49
0.49
0.52
0.52
0.51
0.51
0.47
0.51
0.53
1.66
0.11%
1.63%
—
1.59
Dividend per shkr
1.11
1.10
1.00
1.00
1.09
1.18
1.29
1.42
1.37
1.26
1.89
2.91%
1.20%
—
13.80
Div yield (avg)%
27.65
25.20
24.16
26.83
27.27
29.74
32.01
34.41
33.83
31.36
4.22
32.01
28.69
69
28.94
Payout ratio%
0.63
3.57
4.80
5.37
3.16
3.05
1.08
0.40
0.40
0.47
16.92
0.47
2.06
31
8.682
Shares (diluted)M
15.00
15.83
15.47
18.35
21.00
23.62
26.44
27.46
33.07
39.33
8.958
13.37%
10.63%
8
11.01
Buyback yield%
7.07
6.95
9.86
11.23
10.55
8.02
9.72
11.75
9.16
10.09
21.36
9.72
9.79
11
0.624
D/E ratiox
2.160
2.216
2.607
2.727
2.682
2.976
3.239
3.531
3.822
4.312
1.768
3.531
2.852
74
18.93
Enterprise valuekr M
20.49
18.78
18.95
18.65
20.16
20.18
18.08
16.06
14.31
12.32
4.674
(9.38%)
(5.10%)
15
2.399
LT debtkr M
33.25
32.52
29.04
31.64
32.32
35.24
36.83
34.33
33.51
34.86
23.99
1.53%
0.99%
15
Cost of revenue
1.47%
1.02×
Operating expenses
0.72%
0.95×
Property and equipment
17.20%
Spread over hurdle
75.49%