20.80
Revenuekr M
23.55
25.29
26.96
28.23
29.21
31.45
32.39
33.69
35.68
37.70
22.80
5.23%
5.28%
89
8.76
Revenue growth%
16.33
16.90
14.10
14.97
14.72
13.27
16.04
18.55
18.50
15.95
6.10
16.04
15.99
39
17.57
Gross margin%
12.18
9.88
11.18
12.83
9.88
8.98
11.80
8.90
9.94
8.83
6.49
8.98
9.91
92
12.45
Operating margin%
22.11
21.33
23.27
23.03
20.56
22.90
24.76
24.84
27.55
27.47
4.43
24.84
23.15
9
7.04
Net margin%
15.25
13.06
13.65
13.40
13.58
13.77
15.92
17.04
18.91
21.34
22.05
17.04
14.51
56
12.31
P/E ratio (avg)x
33.34
37.86
38.26
38.01
42.80
42.83
40.82
40.90
46.01
44.04
33.40
42.83
40.86
70
34.35
EV/EBITx
12.16
12.01
12.67
13.25
14.92
14.58
13.86
13.17
14.14
16.12
11.70
14.14
13.55
70
13.28
FCF yield (avg)%
12.80
15.07
12.70
15.63
16.78
16.33
15.20
18.02
19.12
19.95
7.49
18.02
15.98
84
8.07
FCF margin%
18.98
17.81
18.51
17.57
16.73
15.64
14.52
12.87
10.68
13.26
15.26
13.26
16.18
73
0.168
FCF / Net incomex
0.135
0.138
0.134
0.138
0.125
0.139
0.126
0.114
0.123
0.126
1.126
0.126
0.130
7
21.45
ROIC%
5.58
6.01
7.19
7.73
9.68
10.20
9.77
8.60
8.05
8.39
19.26
8.60
8.22
61
8.33
Return on equity%
13.65
11.30
8.30
5.79
5.76
7.83
5.30
5.00
7.55
10.09
29.17
7.55
7.69
32
18.57
Return on assets%
6.81
9.71
9.83
10.05
8.14
6.43
5.07
6.35
5.60
7.29
7.41
6.35
7.05
45
0.05
EPSkr
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.05
1.99%
(0.44%)
—
11.31
EPS growth%
13.71
16.48
14.24
11.95
11.54
10.98
10.46
9.86
9.98
10.70
10.35
10.46
11.26
11
0.09
Bookvalue per shkr
0.11
0.12
0.12
0.14
0.15
0.18
0.20
0.24
0.26
0.31
0.01
15.80%
12.85%
—
0.05
FCF per sharekr
0.07
0.08
0.09
0.10
0.12
0.14
0.14
0.14
0.15
0.16
0.06
5.95%
9.16%
—
0.02
Dividend per shkr
0.05
0.05
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.03
1.26%
(0.18%)
—
21.05
Div yield (avg)%
10.34
9.86
7.97
7.11
4.35
3.20
1.15
3.60
2.17
4.86
17.90
3.20
4.61
32
16.36
Payout ratio%
9.02
11.80
14.10
11.86
8.97
8.87
8.59
9.96
7.33
5.71
12.08
8.59
8.99
9
404.1
Shares (diluted)M
379.2
369.8
373.5
367.0
329.8
299.8
318.3
349.9
375.5
382.4
406.0
3.01%
0.48%
10
5.60
Buyback yield%
15.47
17.89
15.33
16.11
16.37
15.46
15.09
16.72
19.52
21.25
15.47
16.72
16.24
53
0.577
D/E ratiox
1.566
1.492
1.703
1.707
1.787
1.887
2.187
2.535
2.997
2.939
0.525
2.535
1.837
56
28.46
Enterprise valuekr M
13.65
15.00
15.50
17.78
20.62
24.05
23.58
25.77
25.13
29.66
19.34
7.54%
9.34%
31
14.01
LT debtkr M
9.044
10.10
9.904
11.20
11.92
11.23
11.14
11.16
11.05
11.23
20.64
(1.19%)
2.79%
78
Cost of revenue
5.08%
0.98×
Operating expenses
6.48%
1.12×
Spread over hurdle
15.77%