15.63
Revenuekr M
16.06
16.17
16.37
16.96
17.29
17.43
17.75
17.85
17.98
18.70
17.12
1.57%
1.89%
54
17.18
Revenue growth%
0.40
0.40
0.40
1.42
1.52
1.39
0.40
1.08
3.74
3.11
22.38
1.39
1.23
91
11.56
Gross margin%
0.40
2.12
4.65
6.53
5.36
5.60
8.09
6.09
4.10
4.74
9.92
5.60
5.05
23
5.94
Operating margin%
15.30
17.60
17.13
16.23
14.32
15.86
16.23
16.60
14.70
13.57
8.63
15.86
16.05
65
24.20
Net margin%
12.71
10.89
9.73
9.45
9.07
12.01
10.45
9.24
11.50
11.64
26.20
11.50
10.67
64
37.73
P/E ratio (avg)x
9.172
9.595
10.05
10.37
10.98
13.09
13.83
16.43
19.78
22.92
22.32
16.43
12.04
10
13.26
EV/EBITx
35.93
35.42
38.99
45.39
53.37
60.21
64.27
62.26
68.04
73.59
23.68
64.27
56.79
5
2.48
FCF yield (avg)%
9.19
7.03
9.11
8.93
10.32
11.38
11.23
13.94
14.38
15.24
5.46
13.94
10.77
40
23.97
FCF margin%
29.54
29.81
30.16
30.97
33.49
31.82
29.92
32.22
31.04
32.88
27.54
31.82
31.00
61
0.915
FCF / Net incomex
0.171
0.180
0.160
0.177
0.159
0.155
0.158
0.175
0.154
0.151
1.114
0.155
0.160
18
20.14
ROIC%
26.81
24.36
27.28
27.14
24.84
25.73
27.67
27.46
27.61
26.58
24.37
27.46
26.97
69
10.05
Return on equity%
0.40
0.40
0.86
2.50
4.48
6.59
4.12
4.20
4.95
2.62
3.40
4.20
3.37
83
26.53
Return on assets%
10.49
11.82
11.90
12.84
11.91
9.88
9.14
8.65
7.01
4.58
18.38
8.65
10.18
10
0.16
EPSkr
0.08
0.08
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.16
(6.54%)
(5.37%)
—
9.67
EPS growth%
9.06
7.89
8.77
9.90
10.12
10.23
10.47
9.89
10.69
13.42
14.24
10.47
10.01
64
0.08
Bookvalue per shkr
0.12
0.13
0.12
0.12
0.13
0.13
0.14
0.16
0.18
0.21
0.16
10.07%
6.18%
—
0.05
FCF per sharekr
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.15
(0.46%)
(2.31%)
—
0.13
Dividend per shkr
0.17
0.19
0.19
0.19
0.18
0.20
0.22
0.23
0.25
0.25
0.13
7.41%
4.83%
—
15.42
Div yield (avg)%
22.91
20.36
19.44
22.09
22.81
20.30
18.13
20.87
20.19
22.87
8.33
20.30
20.62
37
18.34
Payout ratio%
5.74
8.54
8.95
6.39
6.96
7.36
5.95
8.04
10.75
8.80
27.72
8.04
7.70
91
42.03
Shares (diluted)M
64.49
76.86
83.15
98.84
106.3
128.6
148.8
180.2
206.3
243.8
42.71
18.06%
15.81%
80
16.46
Buyback yield%
20.14
18.10
15.97
15.94
14.37
12.92
12.36
11.61
13.11
11.49
21.55
12.36
13.74
64
0.929
D/E ratiox
2.274
2.620
3.083
3.072
3.203
3.639
4.234
4.915
5.051
5.814
1.419
4.915
3.421
22
9.190
Enterprise valuekr M
13.60
15.13
15.38
13.84
15.20
15.62
17.22
18.13
16.40
18.08
9.331
3.53%
3.96%
87
3.365
LT debtkr M
4.571
4.337
5.028
5.583
6.010
5.959
5.847
6.152
5.985
5.704
4.213
(1.04%)
3.18%
56
Cost of revenue
1.64%
0.98×
Operating expenses
2.46%
1.06×
Cash and investments
17.08%
Spread over hurdle
(1.96%)