8.389
Revenuekr M
8.129
7.947
8.123
8.241
8.451
8.651
8.473
8.425
8.401
8.479
9.078
0.07%
0.64%
8
21.73
Revenue growth%
21.78
19.01
17.12
14.18
14.51
13.22
15.84
15.98
18.13
17.51
14.18
15.98
16.55
31
28.58
Gross margin%
4.92
2.98
0.84
2.94
2.74
4.12
5.81
6.41
6.76
8.03
27.64
6.41
4.52
42
15.79
Operating margin%
9.96
6.98
4.82
2.14
1.72
0.40
0.40
0.40
0.55
0.40
6.00
0.40
1.13
53
22.97
Net margin%
5.88
7.60
5.38
3.38
3.76
1.87
1.40
3.95
6.56
4.78
12.95
3.95
4.36
81
36.65
P/E ratio (avg)x
17.07
17.40
16.60
17.87
17.69
19.30
19.01
20.95
19.38
18.12
18.11
19.30
18.00
61
16.99
EV/EBITx
37.96
37.83
38.81
37.42
43.32
45.27
48.45
55.41
58.71
60.70
23.01
55.41
44.29
72
23.66
FCF yield (avg)%
17.24
20.02
17.85
18.50
17.98
18.98
20.61
23.20
24.03
23.47
16.02
23.20
19.50
70
19.18
FCF margin%
24.37
23.11
23.41
21.27
24.21
23.69
22.83
22.16
19.45
19.24
29.64
22.16
22.97
61
0.151
FCF / Net incomex
1.442
1.391
1.329
1.270
1.385
1.268
1.188
1.185
1.071
0.964
0.141
1.185
1.269
43
21.73
ROIC%
32.54
31.54
29.08
28.50
26.11
24.24
25.90
25.57
23.80
21.24
13.17
24.24
26.01
35
11.75
Return on equity%
5.21
2.34
0.40
0.40
0.40
2.05
3.41
0.86
0.40
0.40
22.98
0.86
0.63
59
17.13
Return on assets%
9.94
7.40
10.04
8.12
7.19
6.30
4.17
2.69
4.51
3.11
4.81
4.17
6.75
68
0.01
EPSkr
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.82%
3.17%
—
14.59
EPS growth%
7.36
8.34
10.82
9.27
10.12
8.15
7.83
7.38
4.57
5.58
27.88
7.38
7.99
16
0.02
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.84%)
(0.22%)
—
0.02
FCF per sharekr
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.41%
1.09%
—
0.01
Dividend per shkr
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.01
8.66%
8.97%
—
4.13
Div yield (avg)%
21.63
18.67
16.06
17.98
20.44
21.44
22.33
20.85
18.56
19.42
29.07
20.85
19.93
65
16.95
Payout ratio%
5.78
4.80
2.55
1.65
3.43
5.85
4.34
7.18
6.22
5.03
19.84
5.85
4.92
90
115.5
Shares (diluted)M
167.5
191.2
220.6
228.2
229.5
250.3
254.3
266.9
264.0
298.0
119.0
5.36%
6.66%
44
21.63
Buyback yield%
7.01
6.73
8.74
9.44
6.93
4.69
6.15
6.97
6.23
8.98
20.74
6.23
6.95
53
1.090
D/E ratiox
0.590
0.642
0.752
0.910
0.923
1.051
1.042
1.164
1.286
1.322
1.789
1.164
0.983
30
2.857
Enterprise valuekr M
7.568
8.276
8.550
9.574
11.43
13.48
15.17
15.43
15.59
16.06
3.457
7.04%
8.27%
85
7.761
LT debtkr M
12.14
10.92
12.05
11.08
10.72
10.47
9.635
9.777
9.885
9.044
7.183
(3.34%)
(2.65%)
67
Cost of revenue
0.64%
1.00×
Operating expenses
0.56%
0.99×
Cash and investments
17.40%
Spread over hurdle
(2.32%)