18.36
Revenuekr M
16.16
16.09
16.22
16.22
16.04
16.10
16.45
16.15
16.36
16.11
19.57
0.09%
(0.03%)
23
22.38
Revenue growth%
0.40
0.54
0.40
0.40
0.65
3.19
4.57
2.24
1.57
2.50
3.57
2.50
1.11
84
29.87
Gross margin%
33.37
35.43
35.59
33.94
32.12
34.52
31.69
32.85
30.35
29.62
12.49
31.69
33.11
61
28.56
Operating margin%
7.39
5.36
3.30
6.22
8.96
7.82
9.47
11.02
13.77
16.33
7.23
11.02
8.39
89
5.35
Net margin%
0.40
0.40
0.40
3.28
1.14
3.90
6.12
8.24
8.00
9.27
22.68
8.00
3.59
24
22.00
P/E ratio (avg)x
35.30
39.19
39.68
46.57
55.53
61.17
68.36
69.53
74.80
72.95
28.16
69.53
58.35
33
34.93
EV/EBITx
13.60
14.70
15.58
17.74
19.19
20.59
19.04
20.08
19.24
21.01
14.54
20.08
19.11
43
17.85
FCF yield (avg)%
17.60
14.96
17.24
19.97
18.54
18.87
18.16
16.05
15.89
13.88
25.13
16.05
17.42
8
7.19
FCF margin%
29.09
28.34
29.24
30.40
29.69
30.13
32.93
34.15
33.03
32.42
25.14
32.93
30.27
61
1.318
FCF / Net incomex
1.706
1.939
2.044
1.960
2.226
2.195
2.094
2.085
2.147
2.074
1.467
2.094
2.080
35
4.29
ROIC%
17.85
17.49
18.64
21.41
21.28
19.42
17.93
17.92
17.88
17.55
17.62
17.92
17.92
69
26.14
Return on equity%
17.99
19.72
19.86
17.66
16.61
15.89
18.79
19.49
17.43
14.85
22.38
17.43
17.83
37
2.21
Return on assets%
8.37
7.41
5.11
6.40
5.53
8.05
7.95
10.69
11.47
10.83
16.52
10.69
8.00
77
0.09
EPSkr
0.10
0.11
0.12
0.13
0.13
0.15
0.18
0.22
0.22
0.25
0.10
14.31%
8.94%
—
7.92
EPS growth%
32.30
34.17
35.59
38.34
35.89
33.13
30.84
33.04
35.55
32.95
6.89
33.04
33.65
41
0.17
Bookvalue per shkr
0.16
0.14
0.14
0.13
0.13
0.12
0.13
0.11
0.10
0.10
0.16
(4.73%)
(5.12%)
—
0.11
FCF per sharekr
0.12
0.14
0.15
0.14
0.15
0.15
0.15
0.16
0.16
0.17
0.16
1.73%
3.66%
—
0.13
Dividend per shkr
0.10
0.09
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.17
(5.85%)
(6.42%)
—
21.46
Div yield (avg)%
7.81
8.41
8.19
7.20
8.66
6.98
6.86
5.55
6.76
8.55
29.67
6.86
7.51
52
28.26
Payout ratio%
4.81
7.52
8.78
11.58
9.77
11.13
9.34
10.10
9.13
10.41
13.44
10.10
9.56
48
48.05
Shares (diluted)M
88.13
91.84
99.56
99.94
109.4
128.9
148.8
158.2
180.4
193.2
48.15
12.06%
9.52%
79
28.39
Buyback yield%
8.41
6.67
4.51
6.01
8.40
11.37
13.65
12.45
10.35
13.15
6.87
12.45
9.38
24
1.060
D/E ratiox
1.328
1.244
1.343
1.452
1.487
1.570
1.425
1.316
1.337
1.320
0.695
1.337
1.340
53
4.493
Enterprise valuekr M
23.10
21.43
22.10
22.06
23.92
26.91
28.40
32.01
35.85
40.57
7.905
11.14%
7.20%
73
3.687
LT debtkr M
2.377
2.560
2.835
2.797
3.020
3.669
3.919
4.738
5.148
6.176
15.49
15.38%
10.92%
12
Cost of revenue
(0.25%)
0.98×
Operating expenses
0.79%
1.08×
Goodwill & intangibles
16.74%
Cash and investments
14.44%
Spread over hurdle
12.29%