2.335
Revenuekr M
9.810
10.31
10.66
11.22
11.73
12.44
12.95
13.34
14.02
14.59
2.515
4.45%
4.27%
63
16.79
Revenue growth%
4.93
6.57
7.91
5.03
6.87
9.02
11.38
12.70
12.83
12.05
7.32
12.05
8.47
57
26.28
Gross margin%
19.86
21.13
22.70
21.13
21.11
19.52
20.70
18.82
20.81
23.46
24.02
20.70
20.96
67
9.27
Operating margin%
22.42
20.07
19.57
17.86
17.79
20.27
19.83
17.56
19.50
17.46
14.40
19.50
19.53
14
22.24
Net margin%
17.01
18.96
20.70
17.81
18.96
18.94
20.59
20.44
18.73
21.68
24.62
20.44
18.96
55
25.59
P/E ratio (avg)x
40.71
43.85
47.14
47.50
48.46
47.52
49.03
45.77
47.26
50.20
20.41
47.52
47.38
21
34.43
EV/EBITx
12.58
11.90
12.57
11.77
11.85
11.57
11.93
13.01
13.54
13.29
30.61
13.01
12.25
10
24.29
FCF yield (avg)%
36.01
35.87
36.72
36.40
35.21
36.00
35.41
35.66
35.23
35.70
3.79
35.66
35.78
78
12.96
FCF margin%
9.21
12.10
9.59
11.00
12.14
10.84
12.41
15.01
12.11
12.17
19.49
12.17
12.10
48
1.090
FCF / Net incomex
1.641
1.750
1.720
1.861
1.785
1.625
1.765
1.928
2.075
1.946
0.805
1.928
1.775
66
13.76
ROIC%
8.68
6.04
5.46
4.62
2.03
1.64
1.47
4.17
2.09
0.83
3.69
1.64
3.13
23
29.34
Return on equity%
1.11
1.72
2.57
4.15
6.88
8.12
8.20
8.66
9.59
11.69
15.00
8.66
7.50
71
21.44
Return on assets%
3.73
1.44
2.01
0.97
3.50
3.64
5.30
5.68
2.78
1.12
4.19
3.64
3.14
57
0.05
EPSkr
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.08
0.08
0.08
0.06
0.09%
4.95%
—
18.33
EPS growth%
9.88
8.99
9.70
8.29
9.54
9.70
12.61
14.06
12.27
14.74
8.84
12.61
9.79
85
0.02
Bookvalue per shkr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(1.50%)
(1.15%)
—
0.03
FCF per sharekr
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.03
3.29%
3.70%
—
0.05
Dividend per shkr
0.07
0.08
0.10
0.10
0.11
0.11
0.11
0.12
0.14
0.16
0.05
8.21%
8.70%
—
18.34
Div yield (avg)%
10.14
13.08
11.80
12.48
9.73
11.09
8.50
7.30
8.80
6.38
19.05
8.50
9.93
67
12.30
Payout ratio%
14.77
17.42
17.61
18.18
20.73
20.86
22.36
23.03
23.59
22.99
5.51
22.99
20.79
63
141.1
Shares (diluted)M
144.6
143.2
134.9
137.2
156.4
171.3
200.0
221.5
254.3
258.0
145.9
10.53%
5.22%
94
22.05
Buyback yield%
12.61
14.07
14.00
14.07
12.33
10.17
12.13
12.97
13.41
12.80
24.28
12.80
12.88
75
0.919
D/E ratiox
1.087
1.167
1.078
1.118
1.060
1.118
1.011
0.894
0.954
0.943
0.428
0.954
1.069
94
2.463
Enterprise valuekr M
14.83
13.55
14.21
14.19
13.25
13.39
12.11
10.75
9.748
9.753
6.531
(5.95%)
(5.19%)
24
16.77
LT debtkr M
4.600
4.734
4.871
4.829
4.353
4.206
4.534
4.539
4.186
4.072
14.15
(1.33%)
(2.46%)
61
Cost of revenue
4.27%
1.00×
Operating expenses
4.46%
1.02×
Property and equipment
16.32%
Spread over hurdle
(4.45%)