1.251
Revenuekr M
13.21
13.38
13.66
13.77
13.81
13.60
13.72
13.78
13.94
14.30
1.375
0.71%
1.03%
19
16.99
Revenue growth%
25.38
23.30
21.34
23.07
20.70
21.30
21.98
23.04
23.92
22.58
29.03
22.58
22.81
45
14.11
Gross margin%
3.98
6.00
7.13
9.83
9.90
8.84
9.30
7.90
9.95
8.07
14.45
8.84
8.45
46
9.58
Operating margin%
36.77
35.04
32.17
29.76
28.54
29.03
26.24
26.05
27.01
25.57
22.12
26.24
28.78
65
18.65
Net margin%
23.60
24.83
25.94
26.12
25.71
27.91
27.74
26.95
28.55
30.53
25.56
27.91
26.53
32
24.90
P/E ratio (avg)x
34.71
39.95
43.80
49.74
54.06
60.88
68.86
69.77
70.49
68.63
24.33
68.86
57.47
94
33.76
EV/EBITx
31.01
32.18
32.74
37.38
35.05
32.54
29.64
30.26
34.10
37.65
10.74
32.54
32.64
69
14.93
FCF yield (avg)%
17.49
14.84
12.62
11.05
13.94
13.62
15.64
17.51
16.42
19.34
6.51
16.42
15.24
54
20.63
FCF margin%
4.43
4.07
6.94
6.12
6.63
8.16
6.21
5.70
5.75
7.42
12.75
6.21
6.17
23
0.590
FCF / Net incomex
0.935
0.971
1.018
1.027
1.064
1.186
1.149
1.249
1.246
1.175
1.470
1.186
1.106
12
5.86
ROIC%
16.94
16.60
13.82
10.99
13.65
11.64
13.95
12.99
15.51
16.86
10.95
13.95
13.88
18
5.75
Return on equity%
15.29
17.53
19.70
21.55
23.20
23.37
20.70
23.00
24.60
25.25
19.18
23.37
22.27
55
12.83
Return on assets%
15.50
15.45
13.95
11.66
14.04
16.91
13.93
14.58
16.43
18.53
21.07
16.43
15.02
82
0.03
EPSkr
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
2.67%
5.78%
—
28.91
EPS growth%
26.59
27.33
27.23
27.83
25.59
25.76
24.81
23.63
26.51
23.83
24.34
24.81
26.13
47
0.04
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
2.75%
3.54%
—
0.01
FCF per sharekr
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.02
4.42%
4.72%
—
0.01
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.64%)
(2.73%)
—
2.85
Div yield (avg)%
11.35
8.36
11.03
9.91
7.26
10.14
10.49
9.19
9.02
10.63
26.46
10.14
10.02
90
23.98
Payout ratio%
16.95
19.44
18.52
19.04
16.76
14.34
16.60
15.79
18.53
17.14
20.22
16.60
17.05
6
88.94
Shares (diluted)M
108.3
100.5
115.5
110.0
106.0
115.4
108.4
104.9
113.8
105.0
84.59
(0.20%)
0.14%
93
28.42
Buyback yield%
0.76
0.48
0.95
3.10
2.18
3.80
3.62
3.13
3.58
3.14
13.26
3.58
3.11
25
0.119
D/E ratiox
1.810
1.798
1.824
2.189
2.288
2.401
2.524
3.041
3.653
3.751
1.627
3.041
2.345
41
12.44
Enterprise valuekr M
11.64
10.32
9.802
9.346
9.539
8.637
7.589
6.510
6.655
6.644
13.49
(6.98%)
(5.52%)
6
1.203
LT debtkr M
22.91
25.43
29.35
30.21
35.31
41.03
42.46
42.69
47.72
57.64
14.25
10.29%
9.44%
37
Cost of revenue
0.85%
0.98×
Operating expenses
1.55%
1.05×
Cash and investments
19.78%
Spread over hurdle
11.80%