4.376
Revenuekr M
6.372
6.843
7.499
8.131
8.917
9.781
10.65
11.30
12.46
13.73
4.726
9.02%
8.74%
12
12.89
Revenue growth%
19.84
19.36
19.77
19.56
17.65
16.39
15.47
17.23
17.70
15.70
8.90
16.39
17.68
60
19.55
Gross margin%
16.22
15.57
13.66
12.09
12.00
14.28
15.83
14.47
12.76
11.35
12.08
14.28
13.97
32
26.73
Operating margin%
21.26
22.74
20.26
17.58
17.43
17.42
17.70
15.75
18.72
16.34
29.47
17.42
17.64
60
7.51
Net margin%
21.18
21.70
22.65
25.40
24.84
27.00
26.63
28.21
28.13
29.57
2.86
28.13
26.01
32
8.278
P/E ratio (avg)x
50.51
54.80
52.86
57.83
66.75
69.76
74.05
81.75
84.51
86.30
9.271
81.75
68.26
94
11.98
EV/EBITx
11.87
11.06
10.44
10.49
10.34
9.611
9.447
8.696
7.788
7.313
27.04
8.696
9.977
67
3.78
FCF yield (avg)%
8.57
10.14
10.75
10.11
7.51
5.64
5.47
5.56
5.81
7.15
9.31
5.64
7.33
73
13.86
FCF margin%
23.40
25.86
27.72
25.74
24.56
23.76
21.12
22.72
21.90
20.71
18.43
21.90
23.58
31
0.310
FCF / Net incomex
0.799
0.831
0.800
0.733
0.685
0.602
0.667
0.603
0.571
0.533
0.737
0.602
0.676
11
8.65
ROIC%
31.38
33.73
32.19
32.47
35.29
38.23
38.07
38.50
39.82
40.58
15.52
38.50
36.68
9
25.93
Return on equity%
21.89
24.36
26.10
23.70
25.47
26.31
27.77
28.30
27.12
28.96
11.90
27.77
26.20
46
25.30
Return on assets%
28.03
30.71
31.87
30.10
30.64
30.15
30.62
27.63
30.23
30.39
19.12
30.23
30.31
72
0.04
EPSkr
0.04
0.05
0.05
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.05
(4.22%)
(3.69%)
—
22.71
EPS growth%
14.52
14.44
13.30
14.98
12.48
13.17
10.79
9.74
9.92
11.74
12.03
10.79
12.82
90
0.05
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.33%)
0.52%
—
0.07
FCF per sharekr
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.07
0.08
(1.68%)
(0.65%)
—
0.08
Dividend per shkr
0.13
0.16
0.16
0.17
0.20
0.19
0.23
0.27
0.28
0.35
0.03
11.84%
10.86%
—
26.04
Div yield (avg)%
11.38
14.04
12.22
13.99
14.05
16.34
14.78
15.71
13.05
11.15
11.99
14.78
14.01
24
7.87
Payout ratio%
9.84
12.25
13.60
12.16
11.26
14.20
16.98
18.02
18.59
18.35
13.72
18.02
13.90
91
122.9
Shares (diluted)M
178.2
201.7
211.0
206.5
209.7
220.5
251.8
291.2
328.6
317.2
125.4
8.63%
6.79%
75
8.49
Buyback yield%
9.67
6.98
9.34
7.90
8.59
10.61
13.55
15.18
14.21
13.03
14.17
13.55
10.14
65
0.169
D/E ratiox
0.829
0.814
0.821
0.710
0.607
0.612
0.632
0.558
0.528
0.540
0.841
0.558
0.622
80
7.784
Enterprise valuekr M
2.822
3.195
3.633
3.403
3.365
3.471
3.971
4.304
4.272
4.590
12.36
6.41%
5.96%
78
2.082
LT debtkr M
0.732
0.743
0.723
0.729
0.708
0.634
0.550
0.539
0.483
0.500
8.517
(6.72%)
(3.43%)
33
Cost of revenue
8.74%
1.00×
Operating expenses
8.98%
1.02×
Property and equipment
18.35%
Spread over hurdle
19.33%