25.03
Revenuekr M
43.67
45.98
47.64
50.28
53.27
54.37
54.93
57.77
60.82
63.58
26.08
3.60%
4.06%
76
18.04
Revenue growth%
20.28
17.69
16.63
18.29
21.07
21.13
22.68
20.08
17.66
19.32
11.48
20.08
19.70
82
17.46
Gross margin%
14.63
15.06
16.32
18.07
19.32
20.00
22.57
23.86
26.46
25.71
5.04
23.86
19.66
13
18.59
Operating margin%
6.45
5.87
6.57
9.48
9.95
12.75
10.31
7.98
6.56
6.00
19.32
7.98
7.27
21
4.00
Net margin%
11.85
11.61
10.46
12.18
9.50
10.98
12.47
12.10
9.51
9.17
18.76
10.98
11.29
20
30.84
P/E ratio (avg)x
36.61
32.15
28.75
27.41
27.80
28.49
30.32
32.76
31.77
32.42
25.92
31.77
31.05
46
29.57
EV/EBITx
35.72
34.53
32.42
32.18
35.97
41.07
41.09
39.44
39.33
41.24
21.66
41.07
37.65
78
4.09
FCF yield (avg)%
15.53
17.30
17.44
15.69
18.46
19.18
16.58
15.85
18.16
19.11
28.38
18.16
17.37
33
11.27
FCF margin%
20.60
22.22
19.84
17.56
16.08
16.22
15.53
15.68
12.72
15.39
17.66
15.53
16.15
12
1.323
FCF / Net incomex
2.125
1.957
2.100
2.274
2.064
2.082
1.985
2.070
2.286
2.147
1.118
2.082
2.091
16
20.61
ROIC%
23.61
23.58
23.86
23.77
23.45
21.41
19.51
17.84
18.25
19.40
18.32
19.40
22.43
30
25.20
Return on equity%
30.84
33.58
35.94
33.65
32.82
32.57
29.71
28.48
27.96
26.16
25.48
28.48
31.70
40
16.34
Return on assets%
21.84
19.98
18.99
18.65
15.72
17.70
18.88
18.75
20.18
21.47
6.29
18.88
18.93
31
0.14
EPSkr
0.21
0.22
0.21
0.23
0.22
0.25
0.26
0.27
0.30
0.33
0.15
8.13%
4.10%
—
11.57
EPS growth%
8.66
8.78
11.74
8.88
6.81
4.91
4.22
7.13
7.91
5.86
21.22
5.86
7.52
88
0.09
Bookvalue per shkr
0.22
0.22
0.22
0.24
0.22
0.23
0.20
0.20
0.19
0.18
0.11
(3.50%)
(1.31%)
—
0.06
FCF per sharekr
0.11
0.10
0.11
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.15
(3.84%)
(2.06%)
—
0.07
Dividend per shkr
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.06
0.43%
(0.13%)
—
29.26
Div yield (avg)%
20.62
17.83
18.38
17.34
19.73
19.79
22.67
19.82
21.98
19.70
15.91
19.82
19.76
89
12.35
Payout ratio%
22.35
22.31
21.73
18.94
17.80
17.90
19.14
21.88
19.48
21.59
19.39
19.48
20.54
9
121.4
Shares (diluted)M
184.7
188.1
218.2
203.0
229.5
253.3
279.6
294.8
272.7
287.8
119.5
4.63%
4.47%
11
21.76
Buyback yield%
0.63
0.40
2.58
3.91
3.62
5.59
5.23
7.31
6.51
8.17
3.93
6.51
4.57
50
0.776
D/E ratiox
0.869
0.889
0.958
0.960
1.136
1.311
1.387
1.416
1.432
1.465
0.894
1.416
1.223
43
30.91
Enterprise valuekr M
58.07
58.30
66.36
72.49
77.49
82.03
82.98
88.47
98.21
104.3
46.59
6.13%
7.78%
95
6.760
LT debtkr M
42.82
45.46
43.11
48.74
51.98
58.31
60.41
62.62
62.43
63.87
61.38
4.21%
3.77%
40
Cost of revenue
3.97%
0.99×
Operating expenses
4.14%
1.01×
Goodwill & intangibles
16.52%
Spread over hurdle
51.10%