13.05
Revenuekr M
4.916
5.301
5.758
6.149
6.602
7.032
7.608
8.358
8.920
9.696
13.34
7.99%
7.73%
80
10.04
Revenue growth%
19.30
17.88
17.50
17.46
15.13
17.70
19.16
18.68
19.95
20.59
7.84
19.16
18.28
56
29.07
Gross margin%
24.30
27.27
26.93
28.50
26.06
25.30
27.11
29.34
27.11
27.67
6.47
27.11
27.11
64
7.23
Operating margin%
9.19
11.60
10.76
9.16
9.91
7.16
4.33
2.85
0.55
0.40
8.06
2.85
8.16
57
28.17
Net margin%
9.96
10.16
7.76
5.91
7.74
5.15
4.11
3.13
4.93
7.73
11.68
4.93
6.82
61
36.92
P/E ratio (avg)x
31.37
33.70
36.58
37.77
35.68
39.11
44.02
46.00
48.45
54.78
21.27
46.00
38.44
24
7.832
EV/EBITx
13.73
15.03
15.81
16.33
17.13
17.06
18.96
19.92
19.63
21.73
11.23
19.63
17.09
65
10.39
FCF yield (avg)%
17.55
16.60
16.06
17.52
16.06
18.82
16.95
16.18
15.60
13.31
29.54
16.18
16.39
14
4.94
FCF margin%
4.92
2.08
3.79
4.20
6.62
8.18
9.30
9.73
11.25
11.84
12.21
9.73
7.40
93
1.499
FCF / Net incomex
0.259
0.255
0.234
0.248
0.222
0.196
0.171
0.152
0.155
0.134
0.591
0.155
0.209
53
2.47
ROIC%
22.50
25.38
28.20
27.97
30.12
28.22
29.81
28.04
26.18
25.15
17.41
28.04
28.00
73
2.61
Return on equity%
22.92
23.55
23.52
24.47
24.94
22.52
22.59
21.98
22.55
21.60
17.41
22.52
22.76
29
9.57
Return on assets%
10.53
12.18
13.56
11.65
10.11
9.54
8.88
7.03
9.25
8.83
28.76
8.88
9.83
48
0.01
EPSkr
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
6.42%
3.07%
—
24.95
EPS growth%
0.40
1.05
0.40
0.94
0.59
0.40
1.25
0.40
1.43
0.40
23.16
0.40
0.50
70
0.03
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
(5.35%)
(2.52%)
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.04
9.41%
12.03%
—
0.04
Dividend per shkr
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.02
4.16%
2.46%
—
13.99
Div yield (avg)%
9.41
10.30
10.68
9.32
11.01
11.50
12.03
11.29
11.92
9.27
12.38
11.50
10.85
10
6.31
Payout ratio%
8.47
10.38
10.13
8.47
9.64
9.92
9.93
7.39
7.22
9.02
19.56
9.02
9.33
33
231.8
Shares (diluted)M
372.0
447.5
491.6
499.9
523.7
548.8
535.6
535.8
526.4
525.0
227.0
0.05%
3.85%
52
13.26
Buyback yield%
22.70
25.48
22.94
23.70
25.29
22.45
20.19
17.81
18.80
16.45
4.26
18.80
22.58
10
1.195
D/E ratiox
0.157
0.151
0.154
0.133
0.140
0.123
0.130
0.121
0.105
0.115
0.887
0.121
0.132
12
8.865
Enterprise valuekr M
2.648
3.053
3.557
3.371
3.158
3.619
3.795
3.797
3.642
3.380
3.100
1.37%
2.51%
52
11.33
LT debtkr M
2.501
2.533
2.359
2.362
2.448
2.436
2.669
2.536
2.482
2.303
3.251
(1.21%)
(1.27%)
64
Cost of revenue
7.73%
1.00×
Operating expenses
7.30%
0.96×
Goodwill & intangibles
21.67%
Cash and investments
15.80%
Spread over hurdle
(4.42%)