1.666
Revenuekr M
1.302
1.405
1.526
1.602
1.742
1.872
2.012
2.141
2.331
2.434
1.735
6.91%
7.28%
71
26.92
Revenue growth%
13.72
16.34
14.65
15.26
13.32
10.66
8.02
8.35
9.70
10.55
10.38
9.70
11.99
24
5.89
Gross margin%
23.65
23.24
25.06
26.28
25.22
26.56
24.76
25.50
27.87
26.21
19.89
26.21
25.36
51
17.82
Operating margin%
15.91
13.05
10.38
10.75
7.91
5.95
7.02
5.75
2.86
3.47
16.14
5.75
7.47
60
25.63
Net margin%
17.61
20.41
18.25
17.82
16.81
17.78
19.73
20.98
23.45
22.56
3.25
20.98
18.99
62
34.83
P/E ratio (avg)x
51.65
57.65
64.40
68.09
69.95
82.32
83.13
87.44
100.5
109.4
8.934
87.44
76.14
64
10.79
EV/EBITx
5.679
5.662
5.607
5.883
5.094
4.534
4.305
4.063
4.106
4.196
22.92
4.196
4.814
48
5.49
FCF yield (avg)%
30.15
30.59
30.19
31.46
33.02
33.71
35.75
33.29
33.20
36.14
27.91
33.71
33.11
38
3.02
FCF margin%
7.18
7.75
7.55
6.06
7.86
9.26
7.73
5.27
5.77
6.83
11.79
6.83
7.36
9
1.411
FCF / Net incomex
2.384
2.220
2.172
2.005
2.112
2.216
2.267
2.590
2.724
3.064
0.601
2.590
2.244
38
18.92
ROIC%
23.22
24.13
24.32
23.49
24.68
23.68
23.73
22.11
24.52
22.73
15.90
23.68
23.70
38
4.04
Return on equity%
29.35
30.09
30.34
29.25
29.06
31.92
34.85
34.23
36.04
35.95
24.05
34.85
31.13
55
27.96
Return on assets%
25.63
27.74
30.25
27.35
28.87
30.44
30.47
31.07
29.76
27.00
27.31
30.44
29.31
52
0.07
EPSkr
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.08
(3.83%)
(0.63%)
—
26.08
EPS growth%
23.23
23.81
25.41
25.76
26.84
25.96
27.44
26.46
24.21
25.00
5.13
25.96
25.59
67
0.03
Bookvalue per shkr
0.17
0.18
0.19
0.22
0.25
0.27
0.28
0.29
0.33
0.36
0.06
8.17%
9.49%
—
0.10
FCF per sharekr
0.04
0.04
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.07
3.51%
(0.12%)
—
0.08
Dividend per shkr
0.14
0.16
0.17
0.17
0.17
0.16
0.18
0.19
0.17
0.17
0.05
(0.63%)
2.47%
—
15.48
Div yield (avg)%
27.45
26.05
25.45
23.50
22.82
23.96
22.22
20.30
19.18
16.29
23.35
20.30
23.16
43
28.31
Payout ratio%
15.02
14.31
12.42
10.33
11.27
13.31
12.82
11.36
13.91
16.58
6.48
13.31
13.07
91
22.08
Shares (diluted)M
22.37
24.56
21.90
21.86
22.15
21.32
19.16
17.48
16.92
17.67
22.01
(4.42%)
(2.47%)
32
25.19
Buyback yield%
13.38
13.55
13.18
12.43
11.16
13.54
13.96
14.76
12.93
12.07
5.09
13.54
13.28
42
0.607
D/E ratiox
0.479
0.473
0.407
0.399
0.355
0.337
0.325
0.348
0.371
0.352
0.810
0.348
0.363
57
1.930
Enterprise valuekr M
0.798
0.962
0.938
1.122
1.347
1.366
1.421
1.530
1.750
2.063
2.646
8.90%
10.33%
35
1.499
LT debtkr M
2.751
2.847
3.087
3.405
3.647
3.560
4.048
3.741
3.906
3.943
2.378
1.58%
4.83%
85
Cost of revenue
7.18%
0.99×
Operating expenses
7.37%
1.01×
Goodwill & intangibles
17.19%
Spread over hurdle
(2.25%)