0.880
Revenuekr M
1.541
1.616
1.686
1.721
1.790
1.893
1.950
1.972
2.039
2.162
0.982
3.84%
3.58%
10
4.65
Revenue growth%
4.43
3.65
4.02
5.45
8.24
6.27
4.81
2.74
4.03
2.77
8.81
4.03
4.23
8
25.84
Gross margin%
23.81
24.66
22.75
23.41
23.69
26.03
25.92
28.09
26.74
29.71
13.03
26.74
25.29
19
7.31
Operating margin%
26.04
24.12
22.83
23.07
25.52
26.01
23.72
23.29
25.27
24.94
22.48
24.94
24.53
57
23.31
Net margin%
15.23
13.51
16.01
13.03
15.12
14.40
16.84
14.31
12.98
12.97
14.63
14.31
14.36
87
11.34
P/E ratio (avg)x
24.21
25.34
26.09
31.02
32.53
34.42
37.07
41.12
43.65
45.93
6.336
41.12
33.48
16
12.40
EV/EBITx
15.73
15.50
17.37
18.18
16.45
15.14
15.56
15.75
14.58
13.02
31.60
15.14
15.64
26
3.17
FCF yield (avg)%
6.14
6.48
5.96
6.23
8.33
6.28
4.55
2.98
5.35
4.61
22.10
4.61
6.05
93
9.42
FCF margin%
14.92
13.14
10.50
10.88
10.91
10.85
8.69
10.96
10.32
12.40
24.82
10.85
10.90
44
0.908
FCF / Net incomex
1.883
2.109
2.456
2.728
2.826
3.332
3.784
4.279
4.416
4.697
0.789
4.279
3.079
33
16.52
ROIC%
14.97
12.25
12.90
13.21
10.60
11.22
9.01
6.28
6.98
4.80
13.26
6.98
10.91
76
16.23
Return on equity%
5.22
5.27
8.20
8.35
9.76
10.99
9.98
12.34
12.50
12.28
27.33
12.28
9.87
44
24.10
Return on assets%
5.15
5.32
7.17
8.62
10.03
11.17
13.00
12.18
12.64
12.53
26.58
12.53
10.60
48
0.03
EPSkr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.44%
0.92%
—
14.48
EPS growth%
8.44
5.48
8.23
9.01
11.00
12.99
11.73
11.26
9.24
9.09
17.57
11.26
9.16
57
0.02
Bookvalue per shkr
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(3.87%)
(3.39%)
—
0.03
FCF per sharekr
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
(3.81%)
(5.01%)
—
0.04
Dividend per shkr
0.03
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.05
0.01
0.20%
2.95%
—
4.77
Div yield (avg)%
27.08
24.14
23.49
21.73
23.31
20.83
23.74
25.76
24.12
27.01
9.03
24.12
23.93
42
11.07
Payout ratio%
14.30
11.75
12.34
13.97
16.30
16.63
18.22
20.50
19.32
18.87
21.88
18.87
16.46
78
31.12
Shares (diluted)M
26.52
25.61
26.98
25.20
24.41
21.28
22.31
20.49
20.26
21.51
31.03
(2.50%)
(3.13%)
75
10.64
Buyback yield%
17.27
15.14
15.01
17.88
19.14
16.19
13.21
14.09
15.36
15.81
6.06
15.36
15.59
16
0.978
D/E ratiox
1.068
0.955
0.899
0.869
0.748
0.683
0.665
0.599
0.559
0.487
0.579
0.599
0.716
82
1.018
Enterprise valuekr M
0.899
0.788
0.798
0.731
0.754
0.767
0.780
0.847
0.824
0.800
0.750
1.18%
(2.12%)
58
1.542
LT debtkr M
1.391
1.399
1.547
1.545
1.596
1.490
1.352
1.242
1.209
1.201
0.597
(5.53%)
(0.99%)
75
Cost of revenue
3.76%
1.02×
Operating expenses
3.17%
0.96×
Cash and investments
18.93%
Spread over hurdle
52.56%