2.658
Revenuekr M
1.445
1.536
1.666
1.830
2.017
2.226
2.442
2.619
2.831
3.126
2.726
9.15%
8.74%
38
9.30
Revenue growth%
7.02
6.41
8.83
11.04
11.46
12.96
10.25
12.71
13.67
13.40
23.19
12.96
11.25
33
22.41
Gross margin%
9.86
9.28
7.92
7.45
7.84
7.09
8.63
10.95
9.62
11.84
7.12
9.62
8.96
60
21.15
Operating margin%
24.45
24.32
26.70
26.79
26.99
24.59
25.01
22.66
24.83
22.84
20.25
24.59
24.71
62
19.84
Net margin%
4.67
6.91
4.60
4.32
3.17
3.34
3.26
0.40
0.40
1.90
11.21
1.90
3.30
77
16.82
P/E ratio (avg)x
41.20
39.77
45.77
44.07
42.76
44.06
42.54
48.48
54.07
62.05
26.07
48.48
44.07
75
32.75
EV/EBITx
9.232
8.653
8.288
7.893
8.317
8.168
7.077
7.680
7.684
8.325
7.225
7.684
8.228
38
10.79
FCF yield (avg)%
13.93
13.56
15.90
18.22
15.24
13.35
15.25
17.54
20.28
22.84
28.58
17.54
15.57
20
26.75
FCF margin%
0.59
1.50
2.79
2.60
0.40
1.62
1.28
0.40
2.32
1.58
25.67
1.58
1.54
89
1.430
FCF / Net incomex
0.829
0.795
0.715
0.787
0.767
0.680
0.667
0.603
0.533
0.536
0.953
0.603
0.698
55
18.54
ROIC%
26.03
23.18
22.71
25.52
27.67
25.00
26.72
24.96
24.33
21.35
13.64
24.96
24.98
31
10.33
Return on equity%
15.85
14.35
15.28
16.77
14.98
15.68
16.20
15.85
14.74
13.10
22.15
15.68
15.48
91
5.23
Return on assets%
31.09
32.47
34.80
37.59
40.30
37.77
39.50
41.40
40.11
40.55
13.75
40.11
38.64
8
0.05
EPSkr
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
(6.21%)
(2.67%)
—
24.07
EPS growth%
14.73
12.60
13.36
11.08
13.28
11.67
9.98
8.42
11.24
12.46
18.73
11.24
12.06
89
0.01
Bookvalue per shkr
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
0.45%
2.55%
—
0.06
FCF per sharekr
0.04
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(2.46%)
(1.70%)
—
0.04
Dividend per shkr
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(1.47%)
(3.10%)
—
3.53
Div yield (avg)%
16.14
18.90
21.54
22.30
24.26
27.10
29.99
31.28
31.23
33.25
24.89
31.23
25.68
18
2.54
Payout ratio%
15.97
16.73
17.64
16.98
16.79
18.07
15.51
17.25
15.34
13.76
15.95
15.51
16.76
34
43.06
Shares (diluted)M
44.21
45.72
41.88
38.10
39.71
42.88
42.55
47.81
46.07
42.18
43.68
1.21%
(0.84%)
51
23.54
Buyback yield%
10.32
7.75
5.28
5.62
4.33
5.06
4.59
7.50
7.21
9.26
28.90
7.21
6.41
51
0.286
D/E ratiox
0.745
0.649
0.674
0.598
0.555
0.548
0.536
0.493
0.544
0.581
0.510
0.544
0.568
34
0.734
Enterprise valuekr M
0.509
0.545
0.503
0.471
0.475
0.526
0.532
0.481
0.521
0.521
2.183
1.88%
0.06%
57
1.830
LT debtkr M
0.235
0.211
0.179
0.177
0.181
0.175
0.184
0.184
0.194
0.170
0.357
(1.16%)
(3.77%)
46
Cost of revenue
8.65%
0.99×
Operating expenses
8.68%
0.99×
Goodwill & intangibles
18.13%
Property and equipment
15.54%
Spread over hurdle
(2.87%)