43.46
Revenuekr M
16.00
17.05
18.31
19.83
21.95
23.91
26.54
28.55
30.80
32.91
47.72
8.44%
8.27%
60
8.81
Revenue growth%
21.64
20.33
17.97
19.32
17.43
16.48
14.95
15.26
15.72
14.26
9.62
15.26
16.95
69
25.90
Gross margin%
22.69
22.82
24.69
23.46
24.29
26.69
27.75
27.87
28.07
27.26
14.19
27.75
25.69
36
7.87
Operating margin%
21.55
19.68
20.80
17.95
19.99
21.94
23.79
24.10
25.93
25.75
26.22
24.10
21.74
10
7.69
Net margin%
3.89
5.63
3.57
1.45
0.40
2.91
1.21
0.40
0.40
0.40
4.85
0.40
1.33
28
27.77
P/E ratio (avg)x
25.36
23.26
23.73
22.43
21.37
20.53
19.88
21.49
20.33
19.18
22.36
20.33
21.43
86
11.80
EV/EBITx
41.99
45.55
50.98
55.70
52.93
55.54
56.65
63.08
71.22
64.68
26.58
63.08
55.62
34
29.50
FCF yield (avg)%
20.74
19.03
17.49
14.64
11.97
12.05
10.10
8.91
8.46
6.24
23.22
8.91
12.01
19
4.19
FCF margin%
4.86
2.63
0.40
0.40
0.40
1.52
4.34
4.01
3.85
4.55
12.89
4.01
3.24
50
1.431
FCF / Net incomex
1.828
1.674
1.545
1.391
1.208
1.209
1.058
1.054
0.975
0.962
0.979
1.054
1.208
30
28.48
ROIC%
7.96
8.52
9.26
7.10
5.63
6.08
4.62
7.06
9.33
8.94
25.53
7.06
7.53
90
23.06
Return on equity%
16.46
15.54
16.14
17.35
19.63
16.97
17.05
16.49
14.01
15.63
8.82
16.49
16.47
44
22.87
Return on assets%
9.26
12.19
14.71
16.35
15.97
18.38
17.03
19.34
22.21
22.09
10.41
19.34
16.69
20
0.01
EPSkr
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.02
0.02
0.01
0.25%
(0.01%)
—
24.19
EPS growth%
10.74
9.94
12.57
14.55
16.72
17.43
17.70
18.60
20.38
17.44
20.86
17.70
17.07
28
0.04
Bookvalue per shkr
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.04
(6.72%)
(1.12%)
—
0.04
FCF per sharekr
0.01
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
3.44%
0.80%
—
0.01
Dividend per shkr
0.05
0.06
0.06
0.07
0.06
0.07
0.07
0.09
0.09
0.09
0.04
7.70%
7.48%
—
3.39
Div yield (avg)%
26.63
27.87
28.73
27.64
29.71
30.14
27.23
27.95
28.24
27.29
18.23
27.95
27.91
55
27.86
Payout ratio%
7.67
6.37
4.69
2.03
1.92
3.30
5.00
4.47
1.92
4.07
22.69
4.07
4.27
83
258.3
Shares (diluted)M
221.2
188.1
187.1
201.8
183.6
180.4
186.2
164.4
153.1
150.2
267.7
(3.93%)
(3.60%)
13
15.35
Buyback yield%
27.16
26.81
27.12
27.31
27.71
24.80
24.27
22.85
22.20
23.96
10.64
23.96
25.80
41
1.286
D/E ratiox
0.782
0.818
0.714
0.665
0.715
0.642
0.592
0.647
0.671
0.599
1.434
0.642
0.668
43
42.36
Enterprise valuekr M
46.01
41.69
40.91
40.52
43.98
41.28
36.06
33.72
36.90
37.02
9.138
(3.39%)
(1.50%)
55
19.57
LT debtkr M
11.17
12.39
14.31
13.63
14.74
16.16
17.25
19.59
21.81
21.46
9.060
7.80%
8.02%
20
Cost of revenue
8.28%
1.00×
Operating expenses
8.64%
1.04×
Spread over hurdle
11.86%