16.06
Revenuekr M
24.58
26.61
28.42
30.46
32.28
34.06
35.59
37.87
40.18
43.02
17.16
5.91%
6.29%
66
6.25
Revenue growth%
25.96
25.01
27.51
27.91
27.59
26.24
23.69
25.18
22.37
25.16
18.85
25.16
25.57
24
15.65
Gross margin%
15.32
14.36
11.52
13.63
14.92
12.49
9.81
8.32
6.39
5.65
24.78
8.32
12.00
84
4.88
Operating margin%
0.40
0.40
1.21
2.40
4.10
5.83
6.99
9.75
12.37
10.12
10.61
9.75
4.97
21
3.84
Net margin%
17.17
14.21
12.70
11.56
13.28
13.54
14.31
17.05
17.01
19.01
13.64
17.01
14.26
57
27.70
P/E ratio (avg)x
39.84
39.40
40.20
38.23
38.09
37.27
37.37
42.62
41.86
40.59
23.71
40.59
39.62
37
16.20
EV/EBITx
13.44
13.01
12.63
13.88
12.30
10.95
9.532
8.650
9.293
8.862
25.76
9.293
11.63
30
9.00
FCF yield (avg)%
23.35
23.56
22.23
24.38
23.81
21.36
18.40
17.80
20.02
18.28
26.88
18.40
21.79
73
29.47
FCF margin%
21.78
21.16
21.51
19.68
18.09
15.73
13.36
11.43
12.88
15.45
16.61
13.36
16.91
22
0.151
FCF / Net incomex
0.371
0.415
0.479
0.486
0.492
0.488
0.571
0.595
0.678
0.786
0.780
0.595
0.490
81
11.43
ROIC%
10.35
8.95
9.68
11.87
9.95
11.06
8.06
8.30
6.97
5.61
24.26
8.06
9.31
53
22.06
Return on equity%
6.82
5.55
7.62
6.90
7.10
6.79
4.99
2.02
3.18
3.08
9.23
3.18
6.17
6
6.52
Return on assets%
8.73
5.77
3.90
4.07
3.97
4.25
1.51
0.40
0.67
1.29
4.46
1.29
3.94
82
0.07
EPSkr
0.09
0.09
0.10
0.11
0.12
0.14
0.13
0.14
0.15
0.15
0.07
4.75%
6.68%
—
3.22
EPS growth%
18.01
17.84
17.56
16.22
18.45
17.62
20.36
21.88
22.46
22.87
3.42
21.88
18.23
25
0.05
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
6.57%
6.23%
—
0.02
FCF per sharekr
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.08
0.02
0.26%
1.68%
—
0.03
Dividend per shkr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
4.46%
4.42%
—
26.47
Div yield (avg)%
33.16
31.19
33.86
32.62
31.51
33.64
33.07
34.53
36.44
36.37
29.85
34.53
33.40
54
17.83
Payout ratio%
18.00
15.06
17.45
16.33
14.72
12.40
14.61
16.51
16.37
15.02
18.18
15.02
15.70
60
271.5
Shares (diluted)M
329.6
315.4
314.3
331.2
335.7
366.6
391.9
402.4
397.4
385.4
282.8
2.80%
2.39%
27
3.86
Buyback yield%
7.87
10.02
8.17
9.74
10.47
9.80
7.42
10.21
10.09
8.03
5.11
9.80
9.77
92
0.435
D/E ratiox
0.314
0.319
0.322
0.290
0.306
0.332
0.363
0.357
0.364
0.314
1.135
0.357
0.320
7
15.34
Enterprise valuekr M
37.43
40.04
39.27
43.25
49.70
56.84
62.07
71.57
84.19
100.6
28.23
15.14%
10.72%
68
14.44
LT debtkr M
11.46
10.86
10.29
12.03
12.10
12.73
14.97
14.94
15.95
16.67
27.14
6.61%
3.60%
90
Cost of revenue
6.29%
1.00×
Operating expenses
6.98%
1.07×
Cash and investments
16.69%
Goodwill & intangibles
15.90%
Spread over hurdle
(4.63%)