29.64
Revenuekr M
26.08
27.29
29.00
30.88
32.71
34.96
36.35
38.45
40.12
43.26
32.72
5.75%
5.96%
40
11.85
Revenue growth%
9.70
9.35
7.43
8.65
7.17
8.07
10.54
13.01
15.32
15.83
25.03
13.01
9.53
75
17.26
Gross margin%
22.88
21.73
22.63
21.60
19.59
17.62
16.70
18.05
15.41
16.97
18.00
16.97
18.82
62
29.61
Operating margin%
12.69
13.28
15.38
15.57
15.66
13.78
15.27
13.80
11.25
9.79
24.42
13.78
13.79
74
11.98
Net margin%
8.86
9.00
11.18
12.26
14.65
13.41
13.24
14.54
17.38
20.22
22.50
14.54
13.33
35
10.45
P/E ratio (avg)x
19.97
17.80
15.57
17.07
18.24
16.63
17.75
15.54
15.79
14.57
9.466
15.79
16.85
58
27.84
EV/EBITx
18.18
15.97
15.86
16.54
17.66
17.72
16.05
16.80
16.49
15.42
34.64
16.49
16.51
37
27.14
FCF yield (avg)%
13.35
14.62
16.60
19.48
16.59
19.20
21.02
21.46
19.74
20.83
19.16
20.83
19.34
57
16.19
FCF margin%
12.72
10.32
7.96
6.13
4.53
5.73
6.04
4.60
3.68
6.18
9.57
5.73
6.09
10
0.351
FCF / Net incomex
0.689
0.648
0.703
0.743
0.725
0.816
0.836
0.886
0.860
0.810
1.674
0.836
0.777
67
3.41
ROIC%
10.31
9.59
11.79
13.66
11.31
13.74
12.82
11.64
9.20
11.50
20.95
11.64
11.57
47
4.46
Return on equity%
29.38
29.45
26.46
27.26
29.97
27.00
25.37
23.62
22.63
20.05
19.83
23.62
26.73
89
6.46
Return on assets%
24.36
25.89
28.02
25.79
22.96
21.08
23.26
25.84
23.01
21.21
11.90
23.01
23.81
35
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
5.41%
3.99%
—
27.29
EPS growth%
30.82
31.57
33.13
30.71
30.42
32.75
31.47
28.48
30.40
29.48
24.37
30.40
30.77
17
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.07%)
(3.05%)
—
—
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
11.58%
9.45%
—
0.01
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
6.25%
6.00%
—
28.60
Div yield (avg)%
1.39
0.40
2.30
4.54
7.49
5.88
6.90
4.75
7.26
8.70
18.75
6.90
5.32
70
20.53
Payout ratio%
12.54
9.84
11.54
14.12
15.65
17.41
18.78
15.96
18.79
21.36
9.24
18.78
15.81
14
2.788
Shares (diluted)B
4.045
4.193
5.058
6.067
6.141
6.287
6.202
6.836
6.922
6.837
2.770
2.17%
5.92%
83
5.87
Buyback yield%
21.64
23.63
25.05
23.85
22.76
20.95
18.12
19.95
17.09
18.46
21.96
18.46
21.30
83
0.261
D/E ratiox
1.812
2.178
2.236
2.714
3.076
3.134
3.726
3.927
4.148
4.545
0.765
3.927
3.105
19
6.251
Enterprise valuekr M
53.05
52.03
61.73
61.47
58.91
61.21
64.76
64.53
73.08
76.09
14.44
5.25%
4.59%
6
22.30
LT debtkr M
24.00
21.50
19.16
16.99
16.43
16.06
14.37
14.41
14.51
13.83
11.72
(3.39%)
(6.66%)
76
Cost of revenue
5.88%
0.99×
Operating expenses
6.20%
1.02×
Property and equipment
17.31%
Cash and investments
15.39%
Spread over hurdle
(1.51%)