29.09
Revenuekr M
32.91
32.97
33.75
34.54
34.68
34.59
34.95
34.87
34.53
35.43
29.93
0.43%
0.69%
60
26.37
Revenue growth%
27.61
29.80
30.40
32.61
33.12
33.71
36.05
37.09
34.24
32.91
17.83
34.24
33.02
60
24.14
Gross margin%
8.57
11.07
12.59
14.55
13.80
13.86
14.54
16.60
18.81
16.29
8.81
16.29
14.20
51
3.10
Operating margin%
13.14
13.08
14.48
15.46
18.04
20.48
19.21
19.07
18.36
18.69
3.02
19.07
18.20
78
24.54
Net margin%
20.43
19.64
19.25
18.09
15.22
16.70
18.31
20.03
22.34
21.31
16.72
20.03
19.44
39
18.45
P/E ratio (avg)x
32.16
31.64
31.60
34.51
37.10
38.29
41.40
39.39
37.64
38.57
16.70
38.57
37.37
58
31.05
EV/EBITx
16.66
15.96
15.77
16.19
15.79
15.64
14.16
15.72
17.35
16.64
19.20
15.72
15.87
49
22.21
FCF yield (avg)%
6.52
8.09
6.23
8.36
10.31
9.35
8.16
8.14
9.28
7.44
15.43
8.16
8.15
17
6.98
FCF margin%
31.36
33.76
35.50
36.64
38.24
39.00
38.16
40.41
38.58
40.14
16.07
39.00
38.20
12
1.614
FCF / Net incomex
1.498
1.414
1.518
1.739
1.829
2.003
1.994
2.005
2.364
2.772
1.546
2.005
1.911
75
3.89
ROIC%
7.59
6.36
8.04
7.84
10.27
11.38
12.77
14.98
13.36
12.47
26.35
12.77
10.83
27
27.01
Return on equity%
1.86
2.63
0.40
3.07
4.37
3.65
3.70
3.10
1.01
0.40
3.52
3.10
2.85
32
4.54
Return on assets%
28.70
26.78
24.12
26.20
25.71
26.42
28.60
26.90
25.40
26.97
26.62
26.90
26.60
81
0.01
EPSkr
0.07
0.06
0.06
0.06
0.07
0.06
0.06
0.07
0.07
0.07
0.01
0.61%
0.26%
—
19.36
EPS growth%
12.86
11.64
9.83
7.84
6.51
4.03
1.41
0.40
0.40
2.10
16.61
1.41
5.27
31
0.07
Bookvalue per shkr
0.08
0.10
0.11
0.12
0.14
0.17
0.18
0.20
0.25
0.28
0.07
15.30%
14.22%
—
0.08
FCF per sharekr
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.08
1.66%
2.82%
—
0.02
Dividend per shkr
0.10
0.12
0.13
0.14
0.14
0.16
0.18
0.19
0.18
0.17
0.02
3.51%
5.63%
—
6.98
Div yield (avg)%
8.98
9.29
11.58
12.49
12.86
15.37
13.02
12.41
11.61
12.63
21.16
12.63
12.45
88
3.58
Payout ratio%
15.62
16.90
16.99
18.11
17.56
20.38
18.92
16.55
15.31
12.84
21.15
16.55
16.95
38
309.8
Shares (diluted)M
439.1
467.5
526.3
512.8
505.4
502.7
481.8
544.5
495.8
559.0
314.5
2.04%
2.60%
60
19.81
Buyback yield%
20.48
21.89
24.03
25.31
26.36
28.48
26.46
27.73
28.62
29.87
2.60
28.48
26.41
23
0.929
D/E ratiox
0.993
1.096
1.250
1.243
1.172
1.116
1.193
1.198
1.113
1.222
1.160
1.193
1.182
77
36.64
Enterprise valuekr M
23.97
21.10
19.29
18.01
16.34
14.67
14.67
13.40
12.79
12.68
15.49
(4.94%)
(5.72%)
51
5.124
LT debtkr M
36.57
36.38
36.37
36.29
36.37
39.47
41.63
40.04
42.84
46.44
25.54
5.01%
2.52%
83
Cost of revenue
0.53%
0.98×
Operating expenses
0.81%
1.01×
Goodwill & intangibles
16.50%
Spread over hurdle
(1.34%)