0.787
Revenuekr M
0.934
0.990
1.024
1.088
1.173
1.218
1.259
1.344
1.437
1.515
0.854
5.25%
5.55%
65
4.82
Revenue growth%
11.58
12.99
12.62
14.13
14.25
15.80
12.94
10.83
9.00
9.50
14.03
10.83
12.78
25
8.55
Gross margin%
21.50
21.23
20.27
23.09
26.09
24.41
21.44
24.19
26.39
29.31
6.27
24.41
23.64
95
27.86
Operating margin%
3.43
4.76
7.18
9.12
10.09
9.33
7.99
6.59
4.81
4.63
27.08
6.59
6.88
60
14.19
Net margin%
12.50
9.90
8.76
9.71
10.14
9.01
6.54
7.94
10.30
11.72
5.97
9.01
9.80
80
21.25
P/E ratio (avg)x
18.46
18.34
18.15
18.07
16.77
16.99
15.42
16.48
15.79
14.77
9.553
15.79
16.88
16
6.886
EV/EBITx
7.419
6.928
6.233
6.589
6.500
5.868
5.512
5.288
5.148
5.087
14.60
5.288
6.051
16
29.05
FCF yield (avg)%
27.40
30.37
28.22
27.28
29.90
30.35
30.18
30.40
29.91
28.29
26.39
30.18
29.91
52
16.69
FCF margin%
24.31
26.99
29.48
29.86
32.77
29.83
29.62
29.19
27.23
24.45
14.32
29.19
29.34
82
1.269
FCF / Net incomex
1.112
1.192
1.102
1.170
1.140
1.308
1.198
1.258
1.169
1.239
1.130
1.239
1.181
76
27.14
ROIC%
22.21
22.21
21.31
19.75
17.34
15.06
13.57
15.88
15.99
16.30
8.51
15.88
16.82
26
2.60
Return on equity%
9.71
10.02
11.74
13.45
13.25
12.98
13.90
12.14
13.70
14.25
9.72
13.70
13.12
70
23.71
Return on assets%
16.88
16.95
19.23
20.51
17.74
18.21
18.10
16.70
14.73
16.45
12.69
16.70
17.35
79
—
EPSkr
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.41%
4.41%
—
3.44
EPS growth%
0.40
0.40
2.88
4.51
5.23
6.48
5.43
7.43
6.05
9.01
16.49
6.48
5.33
63
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
(3.55%)
(3.29%)
—
—
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.31%
6.84%
—
—
Dividend per shkr
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.65%
5.59%
—
20.43
Div yield (avg)%
7.49
9.66
9.25
9.34
8.51
11.19
9.23
9.75
12.43
11.62
22.83
11.19
9.50
20
2.66
Payout ratio%
12.31
11.03
10.43
8.75
11.36
8.84
9.18
10.20
7.44
10.39
10.36
9.18
10.30
57
152.6
Shares (diluted)M
234.1
230.3
240.2
265.8
270.9
279.8
318.6
315.6
333.6
306.9
156.4
2.53%
3.59%
49
24.70
Buyback yield%
1.24
0.40
0.40
2.99
0.40
1.34
4.17
2.52
2.99
3.42
14.57
2.99
1.93
91
0.507
D/E ratiox
1.270
1.358
1.373
1.405
1.494
1.660
1.601
1.914
2.216
2.159
0.165
1.914
1.548
78
1.009
Enterprise valuekr M
1.532
1.492
1.435
1.585
1.706
1.576
1.702
1.576
1.743
1.974
0.170
2.95%
2.59%
25
0.770
LT debtkr M
1.128
1.359
1.355
1.400
1.619
1.910
2.158
2.468
2.614
2.909
0.537
12.43%
10.51%
16
Cost of revenue
5.42%
0.99×
Operating expenses
6.16%
1.06×
Cash and investments
17.59%
Property and equipment
15.33%
Spread over hurdle
(0.07%)