9.587
Revenuekr M
10.73
11.05
11.64
12.34
12.84
13.76
14.29
15.23
16.07
16.49
10.16
5.13%
4.92%
17
22.04
Revenue growth%
23.95
22.04
20.16
21.35
24.17
25.62
25.80
28.17
29.88
28.65
24.26
28.17
24.89
62
4.56
Gross margin%
6.54
7.13
5.79
6.23
8.76
6.55
8.14
8.74
10.53
9.53
19.82
8.74
7.63
20
6.35
Operating margin%
15.21
15.03
15.49
15.54
12.72
13.39
13.41
16.02
15.95
15.46
29.05
15.46
15.34
59
29.99
Net margin%
7.28
9.33
8.60
5.68
5.56
3.74
3.50
1.23
1.17
3.17
22.89
3.17
4.65
43
35.59
P/E ratio (avg)x
47.02
49.06
44.58
45.32
41.91
40.87
35.58
31.96
30.41
30.36
26.65
31.96
41.39
83
27.71
EV/EBITx
14.56
14.82
14.54
14.90
16.46
17.55
16.89
16.95
19.62
22.09
6.545
17.55
16.67
46
20.64
FCF yield (avg)%
10.41
9.33
9.94
8.00
5.73
3.70
4.86
1.95
4.56
4.67
21.26
4.56
5.30
86
3.53
FCF margin%
27.11
29.82
30.85
28.60
31.29
29.03
26.47
23.75
23.67
20.93
25.32
23.75
27.85
65
0.476
FCF / Net incomex
0.721
0.781
0.772
0.767
0.849
0.790
0.812
0.847
0.943
0.881
0.587
0.847
0.801
7
3.52
ROIC%
8.27
10.04
8.32
6.23
4.29
2.63
1.43
1.38
0.40
2.74
2.57
1.43
3.51
59
19.25
Return on equity%
28.05
28.36
30.11
30.07
28.47
27.84
25.47
24.09
23.49
21.66
9.63
24.09
27.95
38
20.83
Return on assets%
13.64
15.80
18.32
17.62
17.06
14.67
15.21
12.95
15.05
16.83
5.28
15.05
15.51
31
0.05
EPSkr
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.06
4.05%
4.36%
—
10.42
EPS growth%
10.29
7.87
10.60
12.93
12.22
10.72
12.16
9.31
11.70
11.61
12.75
11.61
11.16
79
0.04
Bookvalue per shkr
0.14
0.14
0.14
0.16
0.17
0.18
0.22
0.23
0.24
0.24
0.12
7.43%
7.00%
—
0.06
FCF per sharekr
0.14
0.14
0.15
0.14
0.15
0.14
0.14
0.16
0.14
0.13
0.07
(3.17%)
0.16%
—
0.03
Dividend per shkr
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.06
0.09
(2.02%)
(2.29%)
—
5.65
Div yield (avg)%
26.56
27.45
25.11
22.89
20.98
20.34
22.98
24.29
21.76
21.75
22.33
21.76
22.93
34
27.60
Payout ratio%
12.53
14.96
15.45
15.04
16.37
17.18
15.22
14.48
12.69
10.29
23.25
14.48
15.00
51
127.6
Shares (diluted)M
222.9
264.8
262.3
286.8
322.5
354.4
353.7
370.2
421.4
494.8
122.7
8.94%
9.96%
63
28.74
Buyback yield%
14.40
14.92
14.27
12.20
9.30
7.72
5.93
3.50
6.03
4.78
25.98
5.93
8.51
34
0.363
D/E ratiox
0.615
0.615
0.599
0.648
0.610
0.559
0.603
0.677
0.634
0.699
1.779
0.634
0.615
95
13.28
Enterprise valuekr M
24.91
25.63
28.34
31.99
31.38
30.11
32.75
37.65
38.71
36.44
7.473
3.03%
4.90%
81
1.898
LT debtkr M
14.42
14.18
15.73
14.31
14.05
13.15
14.33
12.79
13.23
11.76
5.258
(3.48%)
(2.13%)
68
Cost of revenue
4.92%
1.00×
Operating expenses
4.05%
0.92×
Spread over hurdle
(5.71%)