1.975
Revenuekr M
1.412
1.430
1.478
1.500
1.588
1.651
1.740
1.783
1.886
1.906
2.125
3.72%
3.16%
21
13.90
Revenue growth%
8.26
9.60
6.98
6.48
4.51
1.80
4.73
3.28
5.04
5.71
29.05
4.73
5.38
65
16.99
Gross margin%
19.35
20.68
20.60
19.31
21.96
19.18
18.16
20.86
21.73
21.46
27.00
20.86
20.64
68
16.75
Operating margin%
25.71
27.12
27.78
27.58
29.27
28.73
27.02
24.80
24.69
27.28
19.26
27.02
27.20
55
4.04
Net margin%
7.06
6.20
3.73
3.51
6.17
9.14
10.05
9.52
10.33
13.20
24.44
10.05
8.10
55
16.71
P/E ratio (avg)x
38.14
42.32
45.48
50.20
49.86
47.86
48.06
49.29
50.08
54.65
30.91
49.29
48.67
45
31.82
EV/EBITx
13.31
13.84
14.72
15.55
14.76
15.91
14.82
14.23
15.28
16.07
17.30
15.28
14.79
57
18.86
FCF yield (avg)%
15.77
15.70
16.01
14.59
16.29
16.87
17.56
17.10
17.20
18.34
18.69
17.20
16.58
79
3.88
FCF margin%
19.07
16.69
16.15
13.24
14.04
13.89
14.01
15.23
17.85
16.26
11.47
15.23
15.69
14
0.133
FCF / Net incomex
0.585
0.625
0.621
0.651
0.627
0.654
0.667
0.736
0.708
0.777
0.438
0.708
0.653
31
26.73
ROIC%
29.66
28.39
29.77
30.97
31.45
33.70
32.35
30.36
28.45
27.17
10.26
30.36
30.06
77
25.89
Return on equity%
10.99
8.52
5.60
3.53
2.76
3.33
5.01
6.86
6.12
6.14
16.68
6.12
5.86
39
9.72
Return on assets%
13.84
12.52
12.27
14.97
16.06
14.42
13.53
15.61
13.11
13.30
10.37
13.53
13.68
77
0.01
EPSkr
—
—
—
—
—
—
—
—
—
—
0.01
(4.52%)
(3.94%)
—
5.81
EPS growth%
16.40
15.10
16.32
19.31
18.54
19.01
19.42
20.36
22.62
24.11
7.92
20.36
19.16
51
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.68%
2.43%
—
0.01
FCF per sharekr
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
10.33%
8.89%
—
—
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.44%)
(0.16%)
—
2.52
Div yield (avg)%
16.21
18.90
19.81
21.95
21.24
23.43
21.52
19.63
18.74
18.21
25.71
19.63
19.72
75
13.19
Payout ratio%
6.17
4.14
5.99
5.04
4.03
5.95
8.58
10.61
12.73
14.06
5.51
10.61
6.08
45
150.7
Shares (diluted)M
173.1
185.6
176.8
187.8
181.7
189.5
216.6
202.9
186.8
192.0
150.5
1.10%
1.17%
61
24.47
Buyback yield%
22.51
22.03
24.08
25.42
27.51
29.63
28.36
31.22
33.90
32.40
17.17
31.22
27.93
72
0.699
D/E ratiox
0.802
0.833
0.876
0.912
0.879
0.838
0.846
0.744
0.786
0.727
0.526
0.786
0.836
33
0.839
Enterprise valuekr M
1.062
1.080
1.305
1.530
1.760
1.941
2.121
2.272
2.441
2.949
1.158
10.88%
12.54%
87
1.964
LT debtkr M
1.793
1.808
1.999
1.849
2.052
2.086
2.359
2.329
2.652
2.660
1.482
5.33%
3.66%
94
Cost of revenue
2.98%
0.98×
Operating expenses
3.58%
1.04×
Property and equipment
15.78%
Spread over hurdle
(1.32%)