2.043
Revenuekr M
27.94
29.21
30.07
31.08
31.94
33.43
35.36
36.25
37.83
39.04
2.093
4.10%
4.02%
82
9.11
Revenue growth%
19.53
19.13
17.93
15.12
17.32
17.34
19.74
18.47
16.80
18.95
18.57
18.47
18.20
71
21.75
Gross margin%
8.80
5.92
5.19
2.84
3.00
3.78
2.49
3.75
2.84
2.51
9.00
2.84
3.37
72
21.90
Operating margin%
9.09
6.21
8.96
10.69
13.48
11.83
14.64
12.10
12.91
10.27
29.56
12.10
11.26
57
8.03
Net margin%
28.33
28.94
27.03
28.55
28.79
31.26
33.27
31.24
33.11
35.49
16.87
33.11
30.09
62
31.28
P/E ratio (avg)x
14.48
15.82
17.06
17.92
19.39
20.90
21.64
23.49
21.37
20.04
27.33
21.37
19.72
87
36.56
EV/EBITx
40.91
39.11
45.68
49.16
48.31
55.78
54.84
56.24
56.19
57.69
30.04
56.19
52.00
79
28.11
FCF yield (avg)%
25.59
25.32
26.66
29.24
29.26
29.47
29.36
32.17
33.99
35.72
27.98
32.17
29.31
59
5.96
FCF margin%
11.53
10.25
8.92
9.58
7.31
4.86
7.37
7.04
6.29
4.81
11.96
6.29
7.34
16
1.179
FCF / Net incomex
1.590
1.530
1.627
1.643
1.452
1.327
1.206
1.267
1.251
1.310
1.415
1.267
1.389
24
11.09
ROIC%
26.03
26.31
25.53
23.78
26.73
27.00
24.55
25.07
24.92
22.01
11.67
24.92
25.30
16
29.85
Return on equity%
12.12
9.93
8.00
10.19
10.65
12.49
15.42
13.49
12.69
10.45
26.41
12.69
11.38
80
19.68
Return on assets%
21.94
24.26
25.92
25.89
26.87
27.46
28.72
31.16
31.59
31.17
8.51
31.16
27.17
20
0.09
EPSkr
0.19
0.22
0.24
0.23
0.26
0.30
0.33
0.37
0.35
0.39
0.09
8.12%
7.77%
—
2.71
EPS growth%
28.18
26.76
28.88
29.27
31.73
33.03
31.57
31.38
33.18
35.25
18.77
33.03
31.47
72
0.14
Bookvalue per shkr
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.10
(2.78%)
(5.37%)
—
0.09
FCF per sharekr
0.13
0.13
0.12
0.11
0.10
0.10
0.11
0.12
0.11
0.11
0.12
0.61%
(2.77%)
—
0.12
Dividend per shkr
0.10
0.09
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.07
0.03
(3.01%)
(5.21%)
—
21.71
Div yield (avg)%
17.32
14.47
16.74
14.31
12.80
14.93
17.78
18.01
19.45
18.19
25.33
18.01
17.03
42
15.69
Payout ratio%
18.87
18.52
17.02
18.90
18.87
20.89
21.35
20.74
21.93
18.98
13.77
20.89
18.94
13
0.285
Shares (diluted)B
0.412
0.461
0.554
0.604
0.703
0.693
0.798
0.920
1.059
1.031
0.277
7.94%
10.03%
92
19.91
Buyback yield%
12.42
11.59
11.48
13.67
13.27
14.83
12.42
9.93
7.31
5.98
29.63
9.93
12.00
57
0.801
D/E ratiox
1.800
1.941
1.770
1.602
1.440
1.425
1.352
1.517
1.665
1.651
0.503
1.517
1.626
16
11.17
Enterprise valuekr M
21.84
20.90
19.83
21.61
22.78
22.68
21.18
19.17
20.86
18.86
32.05
(3.71%)
(2.88%)
19
31.09
LT debtkr M
38.91
44.00
46.80
45.24
51.06
56.20
55.96
65.22
75.71
71.33
9.493
6.92%
5.72%
83
Cost of revenue
4.07%
1.01×
Operating expenses
4.38%
1.04×
Cash and investments
19.04%
Goodwill & intangibles
17.28%
Spread over hurdle
73.11%