2.965
Revenuekr M
4.256
4.265
4.362
4.419
4.412
4.469
4.623
4.723
4.786
4.886
3.215
2.06%
1.65%
23
22.27
Revenue growth%
9.18
6.50
9.29
8.95
7.39
5.54
4.36
4.87
4.27
5.60
19.54
4.87
6.05
49
9.89
Gross margin%
15.75
15.23
12.47
12.87
12.93
15.18
13.15
11.84
8.97
7.54
13.16
11.84
12.90
79
24.11
Operating margin%
18.77
19.29
21.70
19.96
18.77
17.79
17.93
18.68
21.30
21.09
29.47
18.68
19.03
84
14.71
Net margin%
7.90
9.22
6.40
4.72
2.30
1.13
2.97
1.96
0.83
3.62
22.08
1.96
3.29
68
23.24
P/E ratio (avg)x
43.07
44.70
48.16
54.53
60.65
56.01
62.48
64.75
64.46
71.31
29.92
64.46
58.33
90
7.208
EV/EBITx
28.11
30.90
29.13
29.93
31.33
35.97
38.79
43.35
47.13
51.96
32.71
43.35
33.65
49
13.72
FCF yield (avg)%
11.22
11.48
9.46
8.24
7.03
9.42
9.81
9.66
9.77
12.70
12.60
9.77
9.72
56
2.52
FCF margin%
3.11
2.17
1.39
3.44
0.64
3.43
2.41
5.32
5.85
7.69
4.63
5.32
3.27
43
0.105
FCF / Net incomex
0.934
1.034
1.052
1.253
1.219
1.255
1.366
1.610
1.668
1.938
1.669
1.610
1.254
5
12.26
ROIC%
2.26
4.13
5.70
6.12
7.94
5.64
5.25
4.01
1.40
1.04
25.89
4.01
4.69
48
29.14
Return on equity%
23.50
24.79
26.11
28.15
26.82
23.84
21.94
19.04
21.55
21.62
28.40
21.62
23.67
94
26.13
Return on assets%
19.12
17.74
20.61
20.12
19.37
22.35
25.18
24.33
24.27
23.18
20.90
24.27
21.48
14
0.01
EPSkr
—
—
—
—
—
—
—
—
—
—
0.01
1.71%
0.14%
—
14.17
EPS growth%
14.47
15.47
12.73
12.90
11.89
13.72
15.06
14.43
13.02
10.70
2.39
13.72
13.37
79
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.45%)
0.41%
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.40%
(0.59%)
—
—
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.78%
(0.28%)
—
20.10
Div yield (avg)%
17.99
18.38
15.80
18.12
20.24
22.15
20.55
20.85
19.04
19.59
9.62
20.55
19.32
35
4.50
Payout ratio%
11.61
12.64
12.42
11.21
8.44
9.04
8.28
10.15
10.50
7.50
28.57
9.04
10.32
12
148.0
Shares (diluted)M
162.9
154.7
133.9
124.2
110.5
98.89
102.1
107.3
99.70
101.4
149.5
(1.71%)
(3.92%)
14
25.52
Buyback yield%
23.49
25.48
23.49
22.66
25.57
23.71
23.45
26.34
23.82
24.73
13.58
23.82
23.76
19
0.198
D/E ratiox
1.870
1.932
2.051
2.315
2.574
2.880
3.450
3.743
4.157
4.839
1.476
3.743
2.727
52
2.086
Enterprise valuekr M
3.150
3.716
3.929
4.233
4.493
4.826
4.903
4.807
5.160
5.213
0.567
3.02%
5.27%
64
0.225
LT debtkr M
1.111
1.187
1.203
1.288
1.302
1.312
1.460
1.458
1.564
1.444
0.565
2.09%
3.45%
56
Cost of revenue
1.50%
0.99×
Operating expenses
2.45%
1.08×
Goodwill & intangibles
22.02%
Spread over hurdle
10.06%