0.409
Revenuekr B
1.213
1.260
1.299
1.306
1.325
1.361
1.361
1.404
1.405
1.451
0.422
1.84%
2.05%
53
7.50
Revenue growth%
12.22
10.78
10.56
8.64
6.29
7.85
10.65
11.94
14.74
16.11
29.50
11.94
10.71
14
6.36
Gross margin%
24.86
25.19
26.82
24.92
23.95
21.76
22.19
24.12
25.29
25.80
20.07
24.12
24.89
62
15.37
Operating margin%
2.49
0.40
2.18
0.40
0.53
0.40
3.19
2.67
3.52
5.37
9.63
3.19
2.33
86
13.02
Net margin%
26.63
24.87
23.16
25.69
27.82
27.45
24.66
27.47
29.81
28.59
24.60
27.47
27.04
11
29.28
P/E ratio (avg)x
43.21
50.89
48.38
47.00
53.76
57.24
61.25
68.94
66.15
69.85
33.57
66.15
55.50
19
21.86
EV/EBITx
22.88
22.03
24.84
26.69
28.52
32.68
36.12
37.70
44.02
44.43
21.44
37.70
30.60
13
2.12
FCF yield (avg)%
3.69
2.61
2.93
4.77
2.37
0.40
0.40
0.40
2.03
3.11
21.37
0.40
2.49
27
10.14
FCF margin%
11.40
12.02
11.18
13.43
12.70
14.65
13.15
13.49
15.14
15.77
10.16
14.65
13.29
11
1.252
FCF / Net incomex
0.139
0.141
0.130
0.121
0.126
0.134
0.120
0.125
0.131
0.120
1.739
0.125
0.128
60
6.95
ROIC%
5.36
4.38
6.55
9.49
7.68
7.94
6.24
8.57
9.39
6.72
8.35
7.94
7.20
93
2.55
Return on equity%
1.54
1.47
0.40
0.40
0.40
1.90
4.75
2.81
3.12
1.02
10.74
2.81
1.50
83
4.98
Return on assets%
16.10
16.88
15.40
15.59
16.99
17.31
16.92
18.83
19.65
21.39
12.26
18.83
16.96
63
0.13
EPSkr
0.08
0.09
0.09
0.08
0.08
0.09
0.08
0.09
0.10
0.10
0.14
3.96%
2.11%
—
25.27
EPS growth%
12.69
9.85
11.54
12.91
13.29
14.93
13.20
16.16
17.21
18.10
23.70
16.16
13.25
72
0.03
Bookvalue per shkr
0.12
0.13
0.15
0.17
0.19
0.22
0.22
0.23
0.26
0.30
0.15
8.93%
10.24%
—
0.10
FCF per sharekr
0.05
0.04
0.04
0.04
0.05
0.04
0.03
0.03
0.03
0.03
0.05
(9.84%)
(5.78%)
—
0.05
Dividend per shkr
0.20
0.18
0.19
0.19
0.17
0.15
0.14
0.14
0.15
0.16
0.08
(0.68%)
(1.31%)
—
5.64
Div yield (avg)%
2.37
3.43
3.31
6.16
7.29
8.86
9.46
10.30
12.30
11.26
27.22
10.30
8.08
52
3.30
Payout ratio%
20.85
23.20
24.61
25.86
26.99
28.93
26.22
27.89
27.84
27.19
16.23
27.84
26.60
24
3.143
Shares (diluted)B
5.188
5.382
5.577
5.543
5.301
5.550
5.647
5.847
5.562
5.452
3.155
0.56%
1.89%
11
28.06
Buyback yield%
10.60
9.45
8.13
9.20
9.46
8.98
9.53
11.18
12.82
9.86
19.25
9.86
9.49
39
1.642
D/E ratiox
0.166
0.179
0.184
0.208
0.221
0.251
0.280
0.316
0.337
0.343
0.951
0.316
0.236
39
1.396
Enterprise valuekr B
1.451
1.648
1.908
2.219
2.295
2.385
2.691
2.999
2.801
2.870
1.697
4.57%
8.01%
51
1.642
LT debtkr B
0.553
0.591
0.581
0.561
0.635
0.685
0.698
0.715
0.710
0.823
1.317
5.32%
4.34%
6
Cost of revenue
2.12%
1.01×
Operating expenses
2.00%
1.00×
Property and equipment
20.56%
Goodwill & intangibles
15.25%
Spread over hurdle
12.99%