110.7
Revenuekr M
104.4
107.2
111.1
114.7
116.5
119.0
121.7
125.5
128.2
128.7
113.9
2.01%
2.42%
93
10.34
Revenue growth%
8.33
10.40
10.13
10.89
8.75
6.51
5.47
5.70
6.14
5.71
24.50
5.71
7.42
72
18.72
Gross margin%
20.28
18.37
19.52
22.09
21.48
23.63
23.30
25.54
23.25
23.53
9.89
23.53
22.67
59
4.97
Operating margin%
3.41
5.84
8.45
7.59
10.03
10.28
11.95
13.22
15.88
16.79
19.32
13.22
10.15
39
14.88
Net margin%
1.51
1.80
0.40
0.40
0.40
0.40
0.40
0.69
2.28
0.40
16.90
0.40
0.40
66
28.75
P/E ratio (avg)x
12.28
11.12
11.78
11.81
12.87
12.99
14.32
13.08
12.41
13.89
23.92
13.08
12.64
36
12.60
EV/EBITx
18.41
16.78
15.18
15.27
13.52
14.82
16.25
16.28
17.66
15.89
18.03
16.25
16.07
26
9.16
FCF yield (avg)%
28.77
31.72
31.06
33.01
35.38
36.03
34.52
35.01
34.29
31.72
27.01
34.52
33.65
40
15.38
FCF margin%
26.97
28.49
28.02
27.62
26.56
23.91
21.28
20.01
18.97
17.81
23.38
20.01
25.23
60
1.120
FCF / Net incomex
0.833
0.791
0.809
0.908
0.992
0.941
0.920
0.928
0.886
0.878
0.213
0.920
0.897
37
28.16
ROIC%
8.38
10.10
12.47
13.77
16.51
13.58
13.72
13.27
15.00
14.10
13.19
13.72
13.65
63
18.20
Return on equity%
30.45
29.67
29.68
32.32
29.94
30.68
30.76
30.56
32.52
30.09
17.73
30.68
30.51
38
3.85
Return on assets%
10.34
12.56
11.66
13.08
13.15
10.45
8.36
7.90
5.43
6.23
26.56
7.90
10.40
73
0.15
EPSkr
0.10
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.08
0.16
(1.32%)
(2.08%)
—
12.08
EPS growth%
22.09
22.50
23.95
24.06
26.74
27.43
28.42
31.31
33.65
34.94
15.67
31.31
27.08
54
0.03
Bookvalue per shkr
0.17
0.19
0.18
0.17
0.16
0.16
0.17
0.18
0.20
0.21
0.09
5.23%
2.76%
—
0.04
FCF per sharekr
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.12
0.04
6.10%
6.22%
—
0.14
Dividend per shkr
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.15
(1.73%)
(3.66%)
—
5.95
Div yield (avg)%
1.71
2.05
0.40
0.40
1.64
0.40
0.40
0.40
1.31
0.40
14.23
0.40
0.40
43
15.21
Payout ratio%
5.67
7.42
7.81
7.21
5.57
3.83
1.93
0.40
0.40
0.40
26.97
0.40
4.70
34
516.2
Shares (diluted)M
587.9
586.6
536.9
479.9
507.8
464.3
523.9
576.5
531.9
576.1
516.6
2.55%
(0.73%)
48
18.46
Buyback yield%
7.91
10.29
9.90
10.75
12.72
10.93
13.34
14.87
12.79
10.09
11.00
12.79
10.84
65
1.496
D/E ratiox
1.548
1.568
1.793
1.847
2.068
2.379
2.680
3.096
3.186
3.152
1.203
3.096
2.224
51
52.80
Enterprise valuekr M
137.2
138.4
151.4
162.2
185.1
203.4
197.3
195.5
208.7
225.5
93.93
4.02%
6.05%
94
32.97
LT debtkr M
102.5
96.32
104.2
110.7
119.6
100.9
90.55
88.75
88.99
81.70
119.1
(7.34%)
(1.84%)
56
Cost of revenue
2.48%
1.01×
Operating expenses
2.77%
1.03×
Property and equipment
21.92%
Goodwill & intangibles
13.38%
Spread over hurdle
(3.16%)