35.49
Revenuekr M
58.19
61.91
66.41
71.61
74.88
80.93
87.68
93.64
98.10
105.8
36.66
7.15%
6.76%
34
3.41
Revenue growth%
24.85
26.54
28.41
26.24
28.89
31.06
30.31
32.04
34.60
34.88
10.18
32.04
29.60
89
17.37
Gross margin%
15.93
16.80
19.20
21.44
21.89
23.20
23.37
24.93
22.06
20.67
16.15
23.20
21.67
5
8.99
Operating margin%
2.31
0.40
0.40
1.71
3.51
3.85
4.41
6.87
8.34
10.44
29.27
6.87
3.68
81
8.61
Net margin%
25.66
26.07
23.79
26.73
28.37
26.46
25.55
24.88
27.39
24.47
28.50
25.55
25.87
31
37.23
P/E ratio (avg)x
14.79
15.74
18.51
19.97
23.16
23.56
28.20
30.41
32.34
37.67
18.06
30.41
23.36
56
22.49
EV/EBITx
29.59
28.14
26.26
28.74
25.99
26.77
29.06
27.40
26.78
29.18
32.06
27.40
27.77
82
25.08
FCF yield (avg)%
25.66
24.37
22.47
20.71
18.68
21.26
22.00
24.08
25.55
26.32
20.61
24.08
23.27
88
2.32
FCF margin%
12.82
14.78
17.64
18.90
16.55
18.39
17.39
14.86
14.58
13.84
8.09
14.86
15.70
29
0.317
FCF / Net incomex
0.599
0.595
0.541
0.531
0.514
0.476
0.457
0.486
0.429
0.468
0.232
0.468
0.500
19
12.71
ROIC%
31.90
32.62
35.59
34.44
35.48
35.67
32.81
31.55
34.13
36.70
28.55
34.13
34.28
40
10.85
Return on equity%
30.51
28.14
27.79
28.81
26.53
27.13
27.68
26.47
23.78
23.21
4.46
26.47
27.40
87
14.39
Return on assets%
16.65
16.08
16.36
16.12
13.16
12.00
9.58
7.90
6.19
8.62
8.95
8.62
12.58
68
0.04
EPSkr
0.18
0.21
0.22
0.23
0.26
0.29
0.30
0.31
0.34
0.40
0.04
8.72%
9.33%
—
7.04
EPS growth%
13.53
13.70
16.07
15.01
12.50
11.95
8.96
10.40
8.50
8.15
12.68
8.96
12.23
39
0.15
Bookvalue per shkr
0.20
0.21
0.23
0.22
0.22
0.24
0.24
0.22
0.23
0.22
0.15
(0.30%)
1.68%
—
0.11
FCF per sharekr
0.10
0.10
0.11
0.11
0.10
0.11
0.11
0.11
0.11
0.10
0.05
(1.34%)
(0.53%)
—
0.08
Dividend per shkr
0.10
0.10
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.10
0.15
0.06%
(0.70%)
—
13.93
Div yield (avg)%
6.65
5.17
4.95
4.66
3.27
3.20
4.49
2.63
1.51
0.85
22.72
2.63
3.88
43
27.54
Payout ratio%
6.54
4.75
5.67
6.40
4.27
1.30
1.03
0.40
0.40
1.58
27.10
1.03
2.93
83
349.0
Shares (diluted)M
284.4
306.3
293.3
287.9
267.0
295.8
316.8
346.8
329.9
318.8
331.9
3.61%
0.43%
59
27.36
Buyback yield%
25.84
27.44
28.52
31.22
31.81
30.59
29.71
29.97
27.41
24.58
16.99
29.71
29.12
83
1.342
D/E ratiox
2.277
2.460
2.449
2.572
2.647
2.395
2.458
2.252
2.316
2.090
0.644
2.316
2.422
17
44.93
Enterprise valuekr M
56.98
52.51
53.58
52.14
52.09
53.41
49.92
54.92
59.16
57.03
62.15
1.83%
0.40%
28
39.53
LT debtkr M
77.23
73.43
79.28
87.54
92.06
103.0
117.3
109.1
101.8
99.12
12.28
1.49%
2.94%
6
Cost of revenue
7.02%
1.02×
Operating expenses
6.13%
0.94×
Goodwill & intangibles
18.27%
Spread over hurdle
28.03%