1.747
Revenuekr M
1.457
1.517
1.638
1.711
1.784
1.873
1.955
2.095
2.243
2.385
1.799
5.98%
5.81%
51
4.74
Revenue growth%
16.11
17.46
16.03
17.83
18.46
18.41
18.27
20.15
17.25
18.42
12.73
18.41
18.05
54
11.14
Gross margin%
9.27
9.15
7.53
7.69
7.17
9.72
10.38
9.09
6.68
5.48
14.85
9.09
8.39
84
3.18
Operating margin%
3.80
6.06
6.66
5.23
4.88
3.51
1.50
0.40
1.40
2.99
20.64
1.50
3.65
75
6.98
Net margin%
2.43
1.63
0.40
0.40
3.30
5.59
6.88
9.78
9.34
8.97
20.92
8.97
4.44
57
35.74
P/E ratio (avg)x
36.89
34.76
33.36
31.05
32.93
31.64
31.63
33.46
30.07
30.69
18.36
31.63
32.28
67
37.19
EV/EBITx
22.02
25.39
27.99
28.79
30.19
28.83
32.19
33.46
36.70
35.97
7.329
33.46
29.51
78
14.10
FCF yield (avg)%
0.40
3.21
5.08
7.95
9.25
9.56
8.12
10.52
11.41
11.48
2.08
10.52
8.68
94
15.64
FCF margin%
20.05
20.53
18.79
16.39
18.39
15.89
15.43
18.03
16.47
14.18
19.70
15.89
17.25
48
1.150
FCF / Net incomex
1.010
1.052
1.075
1.095
1.044
1.038
1.133
1.233
1.220
1.147
0.556
1.147
1.085
39
29.53
ROIC%
33.87
36.15
35.72
35.17
32.41
29.78
27.66
25.49
28.38
26.58
15.64
27.66
31.09
65
12.59
Return on equity%
22.09
22.65
23.58
23.01
24.83
26.27
28.63
29.33
27.43
27.98
22.39
27.98
25.55
38
22.11
Return on assets%
10.20
11.02
10.93
12.78
11.98
14.25
14.60
15.07
13.95
12.17
27.22
14.25
12.48
75
—
EPSkr
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
10.69%
10.90%
—
4.63
EPS growth%
21.95
19.97
17.91
17.75
18.56
15.82
16.28
15.61
14.21
13.13
22.09
15.61
17.02
23
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.01
3.37%
3.06%
—
—
FCF per sharekr
0.01
0.01
0.01
—
—
—
—
—
—
—
—
(5.42%)
(4.19%)
—
—
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
11.29%
11.27%
—
8.87
Div yield (avg)%
30.54
33.29
33.70
35.39
35.75
36.23
35.35
35.19
35.28
37.08
15.61
35.35
35.31
69
29.56
Payout ratio%
19.12
17.67
15.87
17.80
18.20
15.61
14.09
16.05
13.94
14.99
8.11
14.99
15.96
52
150.1
Shares (diluted)M
188.6
214.5
247.5
254.5
258.0
281.9
319.1
308.2
291.1
319.8
153.1
4.39%
6.85%
39
20.84
Buyback yield%
14.71
13.51
12.73
14.58
15.67
16.56
13.71
14.02
14.13
14.85
25.83
14.13
14.36
76
0.998
D/E ratiox
1.603
1.431
1.531
1.548
1.494
1.443
1.261
1.163
1.216
1.282
1.355
1.261
1.437
43
0.429
Enterprise valuekr M
0.497
0.500
0.532
0.481
0.465
0.438
0.464
0.505
0.551
0.550
0.237
3.42%
0.20%
76
1.443
LT debtkr M
1.598
1.603
1.748
1.768
1.865
1.988
1.889
2.025
1.863
1.748
1.042
(1.28%)
1.53%
36
Cost of revenue
5.81%
1.00×
Operating expenses
6.78%
1.10×
Goodwill & intangibles
15.26%
Spread over hurdle
30.39%