0.382
Revenuekr M
1.496
1.588
1.652
1.765
1.828
1.961
2.045
2.159
2.313
2.394
0.425
5.54%
5.24%
44
16.78
Revenue growth%
22.69
22.12
22.89
19.94
20.77
22.32
23.71
24.55
24.73
22.62
28.15
23.71
22.65
72
12.98
Gross margin%
9.53
12.13
11.90
10.85
13.42
10.56
11.00
13.28
13.06
11.36
22.91
11.36
11.63
79
17.74
Operating margin%
4.24
1.53
0.40
0.40
0.40
3.39
2.17
0.40
0.40
0.40
6.59
0.40
0.40
50
28.60
Net margin%
9.45
7.72
8.21
6.87
6.23
6.50
4.29
4.27
5.95
5.21
6.58
5.21
6.37
67
33.27
P/E ratio (avg)x
34.89
39.64
38.76
41.50
46.56
45.53
50.89
51.98
62.57
62.60
34.82
51.98
46.04
11
35.22
EV/EBITx
18.22
19.93
17.50
15.96
16.21
17.76
15.95
16.61
16.87
18.31
24.47
16.87
17.18
11
5.55
FCF yield (avg)%
8.83
7.70
7.41
6.15
6.70
4.32
4.85
1.86
2.72
0.76
6.66
2.72
5.50
28
10.07
FCF margin%
25.74
24.02
23.18
26.03
25.33
26.59
29.58
28.28
28.62
25.79
17.87
28.28
25.91
5
0.813
FCF / Net incomex
0.463
0.448
0.423
0.460
0.504
0.569
0.607
0.579
0.628
0.594
0.552
0.594
0.537
93
10.77
ROIC%
10.37
11.81
12.21
14.92
13.23
13.15
11.70
12.91
10.03
10.21
12.22
11.70
12.01
6
21.60
Return on equity%
27.23
26.15
26.72
28.61
26.31
26.33
24.00
24.75
23.13
25.29
23.96
24.75
26.23
36
13.45
Return on assets%
20.98
18.42
15.72
17.13
15.87
14.67
14.95
16.00
17.92
20.48
21.33
16.00
16.56
8
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.19%)
0.21%
—
19.86
EPS growth%
3.59
5.54
6.15
6.20
3.52
4.30
3.07
2.51
2.66
2.90
20.68
2.90
3.55
35
0.02
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
(1.00%)
3.12%
—
0.02
FCF per sharekr
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
10.33%
9.37%
—
0.02
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.19%)
0.01%
—
19.57
Div yield (avg)%
33.30
33.34
32.61
30.16
28.78
26.86
28.75
26.48
26.76
28.58
14.44
26.86
28.76
75
3.27
Payout ratio%
21.42
22.29
19.37
20.84
20.87
18.55
20.08
19.77
21.15
18.73
2.81
19.77
20.46
49
78.55
Shares (diluted)M
128.5
141.5
161.9
157.6
152.3
154.3
162.7
182.7
203.5
223.6
79.31
7.98%
7.04%
43
29.18
Buyback yield%
6.47
7.17
6.07
8.66
10.63
8.69
9.42
8.91
8.12
7.60
3.91
8.69
8.39
78
1.153
D/E ratiox
0.152
0.155
0.139
0.155
0.150
0.134
0.146
0.149
0.150
0.163
0.798
0.149
0.150
11
1.559
Enterprise valuekr M
0.984
0.940
1.009
1.092
1.068
1.007
1.113
1.074
1.064
1.028
1.861
(0.74%)
0.53%
7
1.665
LT debtkr M
2.051
2.203
2.285
2.528
2.721
3.259
3.903
4.651
4.553
5.168
1.759
13.69%
11.04%
86
Cost of revenue
5.23%
1.00×
Operating expenses
5.13%
0.99×
Goodwill & intangibles
16.29%
Spread over hurdle
(0.35%)