26.17
Revenuekr M
31.03
32.28
33.95
34.98
35.47
36.12
37.54
38.31
38.90
40.41
28.02
2.64%
3.20%
39
16.39
Revenue growth%
15.32
13.65
10.68
11.34
9.34
7.61
9.39
9.49
10.76
11.11
9.49
9.49
10.72
51
4.50
Gross margin%
10.46
10.88
10.43
12.48
12.75
11.09
13.66
13.02
13.24
16.11
22.93
13.24
12.62
71
11.23
Operating margin%
15.00
13.14
12.70
12.70
10.46
7.56
6.04
5.23
5.28
7.42
2.45
6.04
9.01
51
2.28
Net margin%
13.28
11.74
9.16
7.92
10.57
8.13
7.66
7.08
7.62
8.02
3.92
7.66
8.08
81
17.87
P/E ratio (avg)x
26.90
26.88
28.42
24.66
25.35
23.52
21.37
23.02
22.30
22.81
6.670
22.81
24.09
44
11.41
EV/EBITx
42.81
44.37
45.21
46.40
52.88
56.05
58.93
61.95
62.32
63.12
29.95
61.95
54.47
58
9.45
FCF yield (avg)%
17.47
16.95
15.75
17.88
20.86
19.43
17.50
20.31
21.45
19.85
11.01
19.85
18.65
55
23.70
FCF margin%
11.37
10.51
12.85
9.96
8.67
8.27
7.49
6.29
7.10
8.34
7.64
7.49
8.51
90
1.111
FCF / Net incomex
1.120
1.262
1.261
1.196
1.134
1.245
1.402
1.425
1.461
1.696
1.422
1.425
1.261
78
3.01
ROIC%
22.95
25.79
26.97
24.37
25.80
24.77
27.46
27.13
26.07
23.24
25.84
26.07
25.80
47
9.94
Return on equity%
17.19
17.11
14.54
17.46
19.48
20.01
22.90
23.63
21.48
20.76
6.58
21.48
19.75
13
6.07
Return on assets%
13.00
14.22
15.56
15.79
17.32
19.69
20.25
18.49
20.09
18.09
15.45
19.69
17.71
62
0.12
EPSkr
0.10
0.09
0.10
0.11
0.10
0.11
0.11
0.11
0.11
0.10
0.14
(0.41%)
(1.31%)
—
14.95
EPS growth%
6.64
8.77
10.48
10.58
9.35
10.90
12.67
12.85
10.47
13.35
22.90
12.67
10.53
22
0.02
Bookvalue per shkr
0.11
0.13
0.14
0.16
0.16
0.19
0.20
0.21
0.23
0.23
0.04
6.87%
7.71%
—
0.13
FCF per sharekr
0.10
0.10
0.11
0.13
0.13
0.13
0.15
0.15
0.14
0.16
0.05
3.40%
4.62%
—
0.02
Dividend per shkr
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.09
2.31%
(1.51%)
—
26.37
Div yield (avg)%
13.94
16.44
13.80
13.94
16.03
13.75
14.60
14.26
14.81
12.92
8.36
14.26
14.10
27
5.13
Payout ratio%
11.26
9.92
11.30
12.02
11.65
11.25
13.64
11.24
9.11
11.23
27.26
11.24
11.25
82
101.8
Shares (diluted)M
79.44
70.87
61.96
56.71
61.52
53.70
56.29
52.94
54.73
55.69
99.38
(1.97%)
(2.81%)
39
21.82
Buyback yield%
0.40
1.19
0.76
0.40
0.40
0.40
0.40
0.40
2.07
1.42
10.43
0.40
0.40
17
0.568
D/E ratiox
2.423
2.489
2.647
3.079
3.279
3.662
4.171
4.939
4.924
4.787
1.475
4.787
3.470
87
27.70
Enterprise valuekr M
24.64
23.93
25.32
26.72
29.17
30.14
27.61
24.52
23.74
26.36
27.84
(2.01%)
(0.52%)
50
7.362
LT debtkr M
38.53
38.68
36.61
36.20
40.17
37.80
40.49
42.98
43.26
48.29
17.52
3.75%
3.21%
90
Cost of revenue
2.75%
0.96×
Operating expenses
4.17%
1.10×
Cash and investments
15.47%
Spread over hurdle
28.79%