3.543
Revenuekr M
5.220
5.544
5.796
6.054
6.422
6.553
6.827
7.229
7.520
7.824
3.846
4.03%
4.77%
26
14.83
Revenue growth%
0.40
0.40
2.27
2.19
0.40
0.40
0.40
0.40
3.00
5.08
11.63
0.40
0.40
65
17.26
Gross margin%
7.66
7.09
8.16
5.70
5.57
3.66
0.96
3.00
5.09
2.87
13.28
3.00
5.33
13
19.57
Operating margin%
14.86
16.80
15.33
13.88
12.30
12.73
10.93
12.03
10.76
12.08
2.82
12.03
12.51
81
11.45
Net margin%
15.00
16.60
14.46
13.74
14.28
17.11
16.92
18.30
18.65
17.48
20.21
17.48
16.76
94
13.48
P/E ratio (avg)x
21.60
23.83
24.59
25.57
24.83
27.16
26.95
24.82
26.48
26.15
28.63
26.48
25.20
19
15.71
EV/EBITx
15.07
15.78
18.81
21.13
24.70
27.04
26.67
31.76
33.11
34.39
23.34
31.76
25.68
34
28.66
FCF yield (avg)%
26.73
26.16
28.46
30.37
32.37
34.13
33.03
34.82
34.34
32.00
24.97
34.13
32.19
88
13.47
FCF margin%
25.80
23.02
21.26
18.63
19.40
19.18
20.57
18.64
17.25
18.82
10.19
18.82
19.29
24
1.360
FCF / Net incomex
0.521
0.491
0.514
0.499
0.498
0.552
0.491
0.479
0.531
0.554
0.620
0.531
0.506
35
12.70
ROIC%
19.73
17.51
19.20
21.11
18.32
18.60
19.91
21.57
20.00
22.78
18.04
20.00
19.82
46
23.24
Return on equity%
24.13
22.43
21.41
18.63
17.16
20.03
21.21
18.89
21.41
21.16
18.03
21.16
21.19
45
13.88
Return on assets%
22.38
21.84
20.00
18.99
16.65
16.15
18.50
18.29
17.69
20.46
26.40
18.29
18.75
64
0.05
EPSkr
0.15
0.14
0.13
0.12
0.11
0.12
0.12
0.11
0.10
0.10
0.06
(3.24%)
(4.48%)
—
26.64
EPS growth%
15.81
17.26
20.03
22.28
20.86
23.01
24.95
26.45
24.92
25.65
13.59
24.95
22.65
57
0.08
Bookvalue per shkr
0.10
0.10
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.10
0.10
0.85%
(1.40%)
—
0.11
FCF per sharekr
0.08
0.08
0.08
0.07
0.07
0.06
0.07
0.06
0.07
0.06
0.05
(2.80%)
(2.77%)
—
0.13
Dividend per shkr
0.12
0.11
0.10
0.10
0.10
0.10
0.09
0.08
0.08
0.07
0.07
(5.91%)
(5.48%)
—
16.85
Div yield (avg)%
9.23
10.94
12.15
10.40
13.16
12.96
10.49
11.59
10.47
9.97
21.02
10.49
10.71
10
18.11
Payout ratio%
7.81
5.45
8.19
5.53
3.94
4.54
2.01
4.78
5.08
5.63
7.44
4.78
5.27
27
38.08
Shares (diluted)M
45.14
49.62
49.56
47.54
49.86
49.40
49.01
46.98
51.59
59.17
39.44
3.48%
3.56%
32
7.27
Buyback yield%
26.46
23.69
22.18
22.16
19.23
17.20
19.35
16.79
14.35
12.29
21.41
16.79
19.29
85
0.327
D/E ratiox
1.007
0.980
0.921
0.796
0.761
0.740
0.769
0.682
0.679
0.651
1.267
0.682
0.765
63
6.379
Enterprise valuekr M
3.749
3.562
3.715
3.723
3.556
3.709
3.470
3.318
3.186
3.117
7.483
(2.60%)
(2.62%)
62
2.684
LT debtkr M
3.903
4.142
4.369
3.830
3.893
3.552
3.734
3.753
3.340
3.623
4.692
(1.42%)
(0.03%)
15
Cost of revenue
4.98%
1.02×
Operating expenses
4.73%
1.00×
Cash and investments
21.45%
Goodwill & intangibles
15.39%
Spread over hurdle
16.30%