6.952
Revenuekr M
4.234
4.531
4.945
5.286
5.548
6.009
6.359
6.927
7.468
8.113
7.101
7.90%
7.34%
79
9.79
Revenue growth%
10.67
11.01
8.85
6.08
6.51
6.89
5.78
3.13
2.86
3.82
17.75
3.82
6.30
6
27.61
Gross margin%
26.54
26.19
28.90
31.52
31.41
29.78
26.98
27.87
28.09
27.40
19.07
27.87
27.98
22
6.52
Operating margin%
17.61
20.00
17.45
17.07
14.50
17.46
14.55
17.21
19.83
18.53
23.90
17.46
17.45
22
14.37
Net margin%
5.82
8.34
6.44
5.67
6.11
6.26
6.96
8.75
7.66
8.23
15.21
7.66
6.70
44
31.20
P/E ratio (avg)x
17.92
19.07
20.13
23.49
25.07
27.26
27.09
29.21
27.88
28.70
13.82
27.88
26.08
26
9.186
EV/EBITx
38.81
43.63
48.89
56.00
56.60
60.76
57.86
56.38
54.15
50.24
15.37
56.38
55.08
6
27.61
FCF yield (avg)%
0.61
1.86
3.44
2.04
3.13
2.93
4.56
6.36
8.33
8.57
29.21
6.36
3.29
23
22.07
FCF margin%
8.37
8.17
8.07
8.69
6.48
5.26
3.07
5.60
2.73
0.40
23.53
3.07
6.04
39
0.934
FCF / Net incomex
0.394
0.354
0.358
0.317
0.293
0.303
0.308
0.288
0.261
0.245
1.720
0.288
0.306
28
17.20
ROIC%
15.02
16.22
19.10
20.58
21.21
20.60
18.96
18.13
17.77
18.29
9.16
18.29
18.63
48
24.68
Return on equity%
22.15
22.00
22.50
24.50
23.09
21.76
18.99
17.24
19.36
16.87
11.79
18.99
21.88
8
10.40
Return on assets%
31.33
32.86
33.72
33.60
32.76
32.81
33.52
31.78
30.12
31.65
4.70
31.78
32.78
44
0.03
EPSkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
1.41%
1.74%
—
19.28
EPS growth%
11.94
10.32
10.49
12.65
12.90
10.35
10.87
13.15
14.01
16.10
25.66
13.15
12.30
16
0.02
Bookvalue per shkr
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.58%
4.00%
—
0.02
FCF per sharekr
0.01
0.01
0.01
—
—
—
—
—
—
—
0.03
1.12%
(3.00%)
—
0.01
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.13%)
4.28%
—
4.72
Div yield (avg)%
9.90
9.62
9.65
10.04
11.44
10.06
9.78
12.39
12.76
10.43
29.95
10.43
10.05
22
21.67
Payout ratio%
4.19
6.19
7.17
4.29
7.07
5.88
3.80
6.18
5.67
5.49
17.52
5.67
5.78
35
324.8
Shares (diluted)M
332.1
348.6
319.5
309.0
296.2
261.6
273.4
246.8
268.1
264.8
323.8
(2.22%)
(1.31%)
81
20.90
Buyback yield%
24.59
25.07
23.92
24.07
25.23
26.50
28.81
30.11
32.10
32.07
16.39
30.11
25.86
60
0.802
D/E ratiox
0.750
0.809
0.902
0.922
0.913
0.935
1.041
1.100
1.198
1.197
1.101
1.100
0.929
71
1.338
Enterprise valuekr M
4.092
4.457
4.016
3.905
3.407
3.186
3.341
3.622
3.175
2.866
6.805
(3.40%)
(3.22%)
20
4.540
LT debtkr M
4.114
4.600
5.431
5.758
5.994
6.921
6.544
6.803
8.029
9.222
8.235
9.00%
7.85%
32
Cost of revenue
7.69%
1.03×
Operating expenses
6.98%
0.97×
Goodwill & intangibles
21.64%
Spread over hurdle
(3.09%)