1.248
Revenuekr M
5.789
6.094
6.371
6.544
6.675
6.862
7.017
7.310
7.580
7.800
1.333
3.16%
3.53%
28
25.19
Revenue growth%
3.36
5.41
5.81
4.08
3.51
2.21
4.37
6.51
7.00
4.79
8.89
4.79
4.58
52
18.97
Gross margin%
24.84
24.29
22.74
21.79
24.15
25.32
25.57
24.28
23.69
21.76
8.71
24.28
24.22
51
22.96
Operating margin%
11.01
10.45
11.39
13.61
16.34
14.15
11.68
9.87
10.65
11.65
26.28
11.65
11.52
51
26.26
Net margin%
2.40
0.40
0.40
0.77
2.67
4.80
6.69
5.88
7.85
8.15
11.76
6.69
3.73
44
6.128
P/E ratio (avg)x
9.423
9.191
8.244
7.643
8.099
7.535
8.441
8.327
7.885
7.564
29.64
7.885
8.172
26
29.11
EV/EBITx
32.52
31.05
33.67
36.00
33.36
35.41
37.86
42.64
43.92
47.50
36.67
42.64
35.71
44
24.65
FCF yield (avg)%
29.41
31.40
30.55
29.91
32.28
34.14
33.65
31.87
32.19
33.58
12.88
33.58
32.03
94
16.98
FCF margin%
5.12
2.36
1.71
2.09
1.50
2.08
1.06
0.40
0.40
0.64
11.92
0.64
1.60
20
1.226
FCF / Net incomex
0.439
0.494
0.488
0.524
0.587
0.645
0.626
0.676
0.681
0.740
1.523
0.676
0.607
69
2.01
ROIC%
5.11
3.83
5.77
4.79
2.47
2.53
0.83
0.40
3.08
2.49
12.99
2.49
2.80
47
14.45
Return on equity%
14.36
12.73
10.80
7.90
10.13
11.71
12.84
12.47
10.66
11.33
24.60
11.71
11.52
68
3.83
Return on assets%
16.01
18.99
19.45
18.70
19.20
21.28
22.89
20.31
17.54
18.47
12.44
20.31
19.10
29
0.02
EPSkr
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.03
5.73%
6.38%
—
25.13
EPS growth%
6.46
6.04
7.14
6.83
6.52
7.08
4.96
5.63
3.61
3.38
10.04
4.96
6.25
79
0.02
Bookvalue per shkr
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.59%
1.01%
—
0.01
FCF per sharekr
0.02
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.01
5.51%
2.16%
—
0.01
Dividend per shkr
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.01
6.39%
6.17%
—
9.02
Div yield (avg)%
19.93
20.12
19.47
19.63
20.88
18.33
19.09
21.53
22.78
24.99
20.89
21.53
20.02
11
18.84
Payout ratio%
13.70
13.67
12.84
11.77
14.62
16.95
17.36
14.37
14.89
12.34
14.15
14.89
14.03
8
198.7
Shares (diluted)M
301.8
339.5
372.5
441.6
457.0
489.1
516.6
507.9
520.1
620.3
208.4
6.30%
8.01%
58
6.59
Buyback yield%
31.46
29.99
31.57
32.28
33.78
32.42
31.78
29.77
27.19
28.09
22.50
29.77
31.52
6
1.214
D/E ratiox
0.997
1.091
0.950
0.947
0.978
0.993
0.861
0.877
0.852
0.856
1.016
0.861
0.949
49
0.829
Enterprise valuekr M
4.085
3.899
4.512
4.257
4.557
4.643
4.576
4.340
4.313
4.591
5.199
0.15%
1.76%
47
4.691
LT debtkr M
6.522
7.156
7.216
8.511
8.225
8.869
10.57
10.98
11.19
12.32
4.457
8.42%
7.38%
50
Cost of revenue
3.53%
1.00×
Operating expenses
3.28%
0.98×
Cash and investments
18.47%
Goodwill & intangibles
12.27%
Spread over hurdle
(2.10%)