7.837
Revenuekr M
38.03
41.66
44.74
46.90
51.05
53.61
57.50
61.45
65.87
70.74
8.216
6.74%
7.27%
78
16.28
Revenue growth%
9.24
9.31
8.82
10.06
9.21
12.12
13.04
11.50
9.34
7.97
20.09
11.50
9.32
70
10.07
Gross margin%
8.18
10.13
8.02
8.19
8.32
10.08
8.94
11.70
14.51
16.74
24.62
11.70
9.51
51
24.33
Operating margin%
3.29
1.02
2.70
3.54
5.38
4.18
2.93
5.08
7.38
9.31
11.95
5.08
3.86
92
15.80
Net margin%
17.09
16.99
17.35
17.81
16.50
14.30
16.25
13.76
11.15
10.21
8.23
13.76
16.37
24
16.99
P/E ratio (avg)x
11.41
10.89
10.75
11.32
10.60
9.500
9.770
10.48
9.742
9.504
37.60
9.742
10.54
39
18.50
EV/EBITx
41.61
42.31
49.56
57.80
58.41
67.37
64.58
63.61
68.58
74.47
16.08
67.37
61.01
42
24.10
FCF yield (avg)%
15.64
15.20
12.98
14.68
14.68
15.01
17.58
16.14
17.33
17.41
12.63
17.33
15.42
20
19.86
FCF margin%
19.28
17.54
19.02
21.80
20.26
18.30
16.38
18.67
19.62
20.05
22.25
18.67
19.15
61
1.105
FCF / Net incomex
2.080
2.232
2.498
2.535
2.385
2.532
2.809
2.781
3.132
2.905
1.397
2.809
2.533
90
18.08
ROIC%
16.78
17.93
18.99
20.85
21.52
22.24
23.87
22.72
25.26
25.78
27.28
23.87
21.88
6
11.12
Return on equity%
17.93
20.51
22.07
22.72
20.79
21.43
19.54
19.16
18.97
17.55
27.59
19.16
20.03
41
5.87
Return on assets%
10.51
10.35
12.45
13.66
15.90
12.96
10.21
13.16
12.30
11.19
28.00
12.30
12.38
10
0.03
EPSkr
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.03
7.54%
7.80%
—
19.90
EPS growth%
33.82
35.06
36.17
37.94
39.35
37.14
35.16
34.22
32.48
29.98
22.03
34.22
35.11
60
0.04
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.04
0.01
7.93%
7.54%
—
0.01
FCF per sharekr
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.03
0.46%
(2.57%)
—
0.06
Dividend per shkr
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.06
4.51%
6.60%
—
26.36
Div yield (avg)%
7.24
6.67
8.48
5.53
4.09
2.28
0.63
1.75
1.44
1.45
18.72
1.45
3.19
62
21.25
Payout ratio%
2.02
0.40
0.40
0.40
2.07
1.35
0.53
0.40
0.40
0.40
14.07
0.40
0.40
16
1.150
Shares (diluted)B
1.402
1.613
1.867
1.834
1.856
2.058
2.339
2.508
2.859
2.930
1.120
9.56%
7.85%
86
9.43
Buyback yield%
3.08
4.42
6.45
5.32
2.33
1.44
3.52
2.04
3.84
3.34
17.43
3.34
3.43
89
1.074
D/E ratiox
0.484
0.546
0.579
0.601
0.643
0.658
0.731
0.809
0.891
0.996
1.527
0.809
0.650
90
50.69
Enterprise valuekr M
4.490
5.016
4.466
4.841
4.999
5.387
5.391
5.117
5.230
4.896
33.52
(0.42%)
(0.25%)
5
7.851
LT debtkr M
78.31
74.06
71.41
70.26
78.59
74.80
85.15
80.42
78.10
89.16
44.42
2.56%
2.02%
38
Cost of revenue
7.32%
1.01×
Operating expenses
6.81%
0.96×
Spread over hurdle
79.15%