2.182
Revenuekr M
2.792
2.989
3.236
3.439
3.644
3.970
4.277
4.567
4.902
5.386
2.272
8.13%
7.55%
94
25.36
Revenue growth%
29.06
31.52
31.35
29.35
28.84
27.33
24.82
25.70
26.32
25.75
8.13
25.75
28.08
63
18.97
Gross margin%
10.22
10.88
10.23
8.01
6.19
8.32
9.97
7.98
8.29
9.01
26.30
8.32
8.67
45
12.34
Operating margin%
10.66
8.36
5.39
5.82
6.93
6.48
9.27
8.72
8.93
10.88
18.24
8.93
8.54
14
10.63
Net margin%
17.86
20.41
18.80
18.38
16.04
18.21
18.36
17.10
18.06
15.48
26.17
18.06
18.14
53
9.849
P/E ratio (avg)x
16.49
17.53
18.11
17.23
17.63
18.06
19.57
19.11
20.48
20.52
30.75
19.57
18.08
22
32.14
EV/EBITx
14.14
15.10
18.18
17.87
18.08
20.09
20.11
21.86
22.81
26.64
29.26
21.86
19.14
64
19.35
FCF yield (avg)%
3.34
1.78
1.85
0.40
0.58
0.40
0.40
0.40
0.40
2.55
15.62
0.40
0.49
23
22.83
FCF margin%
27.17
26.74
26.06
28.31
29.48
31.75
29.78
29.87
29.37
27.71
21.73
29.78
28.84
51
0.655
FCF / Net incomex
0.252
0.225
0.219
0.232
0.212
0.215
0.213
0.206
0.184
0.168
1.493
0.206
0.214
52
17.39
ROIC%
26.97
25.11
27.93
28.52
30.37
31.41
32.02
32.40
31.09
32.41
24.73
32.02
30.73
76
12.99
Return on equity%
12.92
10.84
10.15
12.00
9.18
10.16
12.70
13.18
10.96
12.09
11.97
12.09
11.48
73
4.16
Return on assets%
6.35
4.61
1.91
0.40
0.40
0.40
3.24
2.18
1.04
0.40
29.49
1.04
1.47
37
0.05
EPSkr
0.08
0.08
0.09
0.09
0.09
0.08
0.08
0.08
0.09
0.10
0.05
2.54%
3.40%
—
14.55
EPS growth%
33.10
35.16
37.97
37.15
34.28
31.97
32.33
31.28
33.42
34.60
23.74
32.33
33.85
20
0.05
Bookvalue per shkr
0.09
0.09
0.09
0.10
0.11
0.12
0.11
0.11
0.12
0.14
0.03
3.40%
4.20%
—
0.09
FCF per sharekr
0.16
0.19
0.20
0.24
0.25
0.29
0.29
0.32
0.31
0.37
0.05
7.97%
10.29%
—
0.05
Dividend per shkr
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
1.86%
0.28%
—
6.26
Div yield (avg)%
11.62
12.47
14.29
13.60
16.25
13.67
15.62
15.06
12.93
13.52
5.99
13.67
13.64
23
5.38
Payout ratio%
28.85
30.74
32.28
30.96
28.41
27.10
28.88
28.75
27.55
25.63
25.01
27.55
28.80
16
47.75
Shares (diluted)M
70.39
79.25
79.42
78.63
93.58
105.4
113.9
131.9
136.2
158.2
48.12
11.07%
9.52%
17
20.41
Buyback yield%
27.72
27.08
27.08
24.69
22.83
25.47
22.58
22.80
25.27
24.55
5.19
24.55
24.98
74
1.781
D/E ratiox
0.519
0.557
0.520
0.563
0.561
0.548
0.523
0.510
0.534
0.567
0.182
0.534
0.541
82
1.218
Enterprise valuekr M
1.705
1.901
1.853
2.058
2.187
2.320
2.092
2.171
2.394
2.212
3.344
0.23%
3.21%
9
4.623
LT debtkr M
5.979
6.002
7.017
8.009
8.430
9.645
10.66
10.30
11.10
12.33
2.651
7.91%
7.72%
23
Cost of revenue
7.46%
0.99×
Operating expenses
7.19%
0.97×
Goodwill & intangibles
16.20%
Spread over hurdle
20.89%