6.976
Revenuekr M
10.99
11.65
12.08
12.40
12.77
13.11
13.41
13.64
14.37
14.65
7.425
2.77%
3.28%
71
12.34
Revenue growth%
11.24
8.48
10.32
8.19
9.23
10.71
10.99
10.67
9.09
9.91
11.44
10.67
10.11
39
11.76
Gross margin%
7.07
5.44
7.91
8.84
7.53
4.98
2.49
0.40
0.40
0.40
3.33
0.40
5.21
88
10.11
Operating margin%
24.13
21.53
20.11
20.70
20.74
20.07
17.38
16.41
15.20
12.97
8.48
16.41
20.09
63
14.57
Net margin%
8.61
6.87
8.27
7.74
10.54
12.61
14.08
12.70
10.02
9.17
22.69
12.61
9.59
57
29.85
P/E ratio (avg)x
35.68
35.13
38.55
37.33
37.10
41.99
44.58
43.60
41.64
41.55
25.61
41.99
40.05
8
19.23
EV/EBITx
31.12
30.67
33.39
36.46
36.84
40.26
41.64
42.90
44.90
48.85
12.08
42.90
38.55
87
8.73
FCF yield (avg)%
29.18
28.50
26.03
24.17
21.30
19.04
18.79
17.68
18.77
16.04
6.52
18.77
20.17
95
12.01
FCF margin%
26.44
27.97
25.46
25.10
24.63
24.29
25.40
26.90
28.06
30.86
3.64
26.90
25.95
50
1.631
FCF / Net incomex
0.542
0.591
0.583
0.562
0.498
0.447
0.478
0.419
0.388
0.367
0.433
0.419
0.488
10
25.47
ROIC%
24.75
22.65
21.76
19.68
18.57
16.37
14.86
14.15
16.96
14.42
10.89
14.86
17.77
6
18.87
Return on equity%
31.64
31.81
34.00
36.00
33.84
36.48
34.22
37.03
39.44
41.86
2.89
37.03
35.11
45
5.84
Return on assets%
11.48
10.90
12.95
12.95
14.51
15.79
17.35
19.66
18.46
21.14
23.61
18.46
15.15
16
0.02
EPSkr
0.04
0.04
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.02
(0.97%)
(1.76%)
—
8.99
EPS growth%
6.90
4.20
5.57
4.82
5.69
3.95
3.23
5.79
7.83
10.58
7.01
5.79
5.63
35
0.12
Bookvalue per shkr
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
7.93%
6.97%
—
0.12
FCF per sharekr
0.12
0.10
0.11
0.11
0.09
0.09
0.08
0.07
0.08
0.08
0.09
(2.47%)
(3.31%)
—
0.04
Dividend per shkr
0.14
0.16
0.18
0.20
0.23
0.22
0.23
0.25
0.25
0.24
0.10
1.14%
5.12%
—
29.03
Div yield (avg)%
15.16
12.45
15.08
17.62
17.94
19.75
17.82
18.91
18.97
16.83
5.65
18.91
17.72
53
23.89
Payout ratio%
10.40
8.37
8.88
10.26
10.73
8.06
7.84
9.13
9.28
10.90
26.86
9.13
9.21
7
42.44
Shares (diluted)M
47.24
55.60
57.24
55.37
57.92
66.42
70.16
82.70
98.52
98.34
42.03
11.17%
7.82%
54
7.80
Buyback yield%
24.88
26.34
26.52
26.59
26.20
26.30
25.56
26.11
25.00
26.62
28.03
26.11
26.25
78
1.558
D/E ratiox
1.645
1.751
1.669
1.940
2.139
2.292
2.552
2.980
3.073
3.033
1.799
2.980
2.215
41
8.427
Enterprise valuekr M
9.243
8.412
8.037
8.580
8.657
8.320
7.497
7.024
7.467
7.100
11.64
(3.89%)
(2.49%)
8
4.856
LT debtkr M
1.069
1.140
1.092
1.085
0.983
0.882
0.908
0.969
0.935
0.874
10.29
(2.32%)
(2.43%)
26
Cost of revenue
3.18%
0.99×
Operating expenses
3.33%
1.00×
Property and equipment
16.80%
Return on capital
250.86%
Spread over hurdle
240.92%