2.354
Revenuekr M
9.791
10.20
10.76
11.41
11.96
12.68
13.16
13.84
14.70
15.48
2.552
5.28%
5.41%
83
26.15
Revenue growth%
31.25
29.98
29.79
27.20
25.65
22.79
24.21
24.65
25.69
25.74
26.84
24.65
25.71
86
17.88
Gross margin%
34.03
32.89
32.37
30.56
30.34
28.46
28.64
28.88
28.78
30.54
5.66
28.78
30.44
51
21.28
Operating margin%
22.80
25.50
23.14
23.94
25.29
23.83
26.14
25.23
27.76
26.71
2.95
26.14
25.26
56
18.39
Net margin%
28.06
28.95
30.24
29.94
27.40
27.32
28.86
29.91
28.05
25.71
16.55
28.05
28.46
21
9.628
P/E ratio (avg)x
20.21
20.27
24.21
25.63
25.13
24.70
25.26
29.31
33.86
36.12
25.52
29.31
25.19
77
34.51
EV/EBITx
10.84
11.71
11.51
12.33
13.61
13.21
13.36
13.74
16.18
16.61
23.68
13.74
13.29
42
10.00
FCF yield (avg)%
24.49
27.35
28.32
27.02
26.56
25.92
28.20
28.92
30.43
32.30
15.16
28.92
27.78
85
12.64
FCF margin%
7.97
7.17
6.73
9.57
10.49
12.80
15.17
13.44
11.83
12.68
7.56
12.80
11.16
38
1.745
FCF / Net incomex
0.693
0.678
0.593
0.594
0.627
0.671
0.659
0.693
0.661
0.589
1.538
0.661
0.660
65
9.97
ROIC%
24.79
26.06
25.23
27.67
29.16
30.06
30.58
31.67
30.58
30.03
20.50
30.58
29.59
41
16.67
Return on equity%
20.78
18.04
19.97
21.34
19.64
21.69
23.80
21.17
21.37
18.92
27.09
21.37
20.97
32
3.95
Return on assets%
5.63
7.29
7.38
4.65
5.00
5.91
8.77
8.34
11.07
13.47
22.92
8.77
7.34
76
0.15
EPSkr
0.11
0.11
0.12
0.11
0.12
0.12
0.12
0.12
0.12
0.10
0.16
(3.10%)
(0.49%)
—
26.15
EPS growth%
32.96
34.56
31.68
33.16
30.66
28.49
30.45
30.43
29.39
31.70
2.94
30.43
31.17
29
0.06
Bookvalue per shkr
0.33
0.34
0.40
0.45
0.52
0.53
0.58
0.65
0.68
0.71
0.14
6.50%
9.65%
—
0.20
FCF per sharekr
0.37
0.43
0.47
0.47
0.50
0.56
0.68
0.68
0.79
0.83
0.11
10.96%
10.41%
—
0.10
Dividend per shkr
0.13
0.15
0.14
0.14
0.16
0.16
0.15
0.14
0.13
0.13
0.07
(2.87%)
(0.89%)
—
29.30
Div yield (avg)%
10.12
11.68
9.59
10.87
11.79
11.22
9.10
7.00
8.06
5.26
10.11
8.06
9.86
23
15.54
Payout ratio%
26.63
29.17
26.48
27.74
28.29
27.55
26.15
26.05
27.25
27.45
16.93
27.25
27.35
44
20.08
Shares (diluted)M
27.48
28.23
32.60
34.20
37.98
38.13
43.31
46.30
47.31
49.23
19.48
5.33%
6.62%
31
12.53
Buyback yield%
2.38
3.16
0.40
1.18
0.40
0.40
1.21
1.18
0.40
0.40
13.73
0.40
0.79
74
1.395
D/E ratiox
0.636
0.609
0.637
0.572
0.592
0.626
0.582
0.498
0.499
0.464
1.586
0.499
0.587
70
1.704
Enterprise valuekr M
4.902
5.135
5.201
6.106
6.852
7.546
7.735
8.745
9.563
9.760
6.731
7.33%
6.72%
9
7.363
LT debtkr M
11.32
12.85
12.91
14.30
14.11
14.16
14.34
13.40
12.58
14.14
11.61
0.04%
2.93%
33
Cost of revenue
5.44%
1.00×
Operating expenses
5.46%
1.00×
Cash and investments
20.21%
Goodwill & intangibles
16.90%
Spread over hurdle
11.52%