3.781
Revenuekr M
2.793
2.895
3.003
3.074
3.117
3.157
3.215
3.277
3.420
3.453
3.928
2.07%
2.52%
27
28.06
Revenue growth%
13.29
13.00
12.99
10.10
7.17
4.55
1.65
2.88
2.56
4.13
16.53
2.88
5.86
63
22.01
Gross margin%
6.59
8.26
8.21
10.29
12.53
15.15
14.51
15.94
15.86
15.02
11.31
15.15
13.52
25
11.03
Operating margin%
4.34
4.90
3.68
3.25
5.91
7.04
9.42
8.53
8.31
6.53
3.71
8.31
6.22
15
24.62
Net margin%
19.26
21.29
22.60
21.14
21.11
20.60
19.56
22.35
23.94
23.46
17.09
22.35
21.22
22
16.78
P/E ratio (avg)x
29.15
28.48
29.61
32.90
30.04
29.71
33.16
33.58
31.25
34.63
24.50
33.16
30.64
85
30.17
EV/EBITx
40.91
39.83
43.11
43.66
41.25
35.54
38.46
38.19
34.78
30.80
21.70
35.54
39.14
5
8.28
FCF yield (avg)%
21.63
19.69
22.09
21.22
21.02
20.03
20.10
21.95
22.63
25.20
16.31
21.95
21.42
25
22.98
FCF margin%
6.75
3.78
5.97
4.12
3.49
2.49
0.40
0.40
0.59
1.10
5.60
0.59
2.99
18
0.183
FCF / Net incomex
1.813
1.803
1.853
2.007
2.173
2.180
2.277
2.582
2.896
3.086
0.599
2.582
2.176
16
24.63
ROIC%
21.23
22.54
24.76
22.31
21.51
23.86
24.34
27.02
25.68
24.18
9.34
24.34
24.02
34
8.64
Return on equity%
28.85
27.75
28.06
27.98
29.86
27.16
25.92
23.47
22.31
22.11
28.97
23.47
27.46
14
27.70
Return on assets%
0.51
3.16
1.89
1.92
0.40
1.91
0.75
2.14
3.12
1.54
8.98
1.91
1.90
43
0.03
EPSkr
0.07
0.08
0.08
0.10
0.11
0.11
0.13
0.15
0.16
0.19
0.03
12.27%
10.61%
—
26.55
EPS growth%
15.83
17.20
18.23
20.15
19.27
16.85
18.00
16.46
13.61
14.90
20.97
16.46
17.03
83
0.01
Bookvalue per shkr
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.18%
(1.28%)
—
0.03
FCF per sharekr
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.04
9.32%
11.48%
—
0.02
Dividend per shkr
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.06
7.15%
8.05%
—
8.05
Div yield (avg)%
22.63
24.21
23.85
25.80
27.73
29.68
26.72
25.09
25.36
26.34
18.02
26.34
25.58
83
18.36
Payout ratio%
15.89
16.27
14.97
14.51
13.32
13.97
15.57
13.78
11.40
10.35
26.44
13.78
14.24
16
63.17
Shares (diluted)M
85.15
91.79
85.93
74.90
78.82
85.84
86.15
81.02
81.24
84.87
64.54
1.49%
0.27%
10
15.69
Buyback yield%
21.62
24.18
23.87
21.99
19.44
20.05
22.21
20.37
22.04
24.07
22.45
22.04
22.01
12
1.538
D/E ratiox
1.422
1.384
1.363
1.384
1.495
1.625
1.686
1.769
1.828
1.996
1.692
1.769
1.560
74
0.987
Enterprise valuekr M
5.200
5.350
5.004
4.812
4.689
5.212
5.244
5.797
6.065
6.908
3.382
8.06%
3.49%
53
2.637
LT debtkr M
6.074
5.632
5.866
5.390
5.704
5.949
6.718
6.310
7.174
8.288
2.482
7.76%
3.44%
59
Cost of revenue
2.48%
1.00×
Operating expenses
2.23%
0.97×
Spread over hurdle
(2.80%)