2.027
Revenuekr M
4.681
4.881
4.982
5.284
5.530
5.891
6.035
6.314
6.630
7.026
2.140
4.90%
4.46%
82
24.09
Revenue growth%
14.24
11.58
13.01
12.29
13.78
13.09
12.57
12.99
12.87
14.92
24.45
12.99
13.00
15
3.37
Gross margin%
23.38
26.04
24.12
26.22
26.43
27.07
28.75
26.21
28.15
30.11
11.78
28.15
26.32
40
11.46
Operating margin%
17.64
15.37
15.41
12.63
12.14
14.05
11.66
14.25
11.34
9.43
22.21
11.66
13.34
35
17.39
Net margin%
17.15
16.28
15.00
17.41
18.27
20.74
22.70
20.04
21.62
20.46
12.70
20.74
19.16
66
16.64
P/E ratio (avg)x
7.998
8.250
9.415
9.871
10.27
11.34
13.13
13.67
13.86
15.65
35.31
13.67
10.81
45
20.78
EV/EBITx
13.28
13.42
15.62
17.82
18.76
22.62
22.26
22.64
24.29
24.77
13.25
22.64
20.51
53
11.94
FCF yield (avg)%
16.35
13.83
16.63
17.71
15.00
15.92
18.80
17.59
16.23
18.26
17.12
17.59
16.49
85
10.44
FCF margin%
35.71
36.64
34.59
34.11
36.51
35.07
36.69
39.19
36.93
34.87
13.40
36.69
36.11
8
0.327
FCF / Net incomex
0.892
0.826
0.890
0.794
0.764
0.824
0.895
0.834
0.922
0.992
0.406
0.895
0.862
80
19.76
ROIC%
26.55
26.06
25.92
28.72
27.91
30.02
32.01
34.65
34.44
35.10
27.60
34.44
29.37
93
14.19
Return on equity%
23.47
23.30
25.74
24.69
22.92
21.99
23.26
20.59
19.25
17.03
6.91
20.59
23.09
77
5.99
Return on assets%
14.71
17.27
17.05
14.72
14.64
15.31
15.32
15.82
12.86
13.01
3.00
15.31
15.01
83
0.06
EPSkr
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
5.08%
3.17%
—
20.76
EPS growth%
7.40
7.49
5.27
4.66
5.61
5.14
3.98
6.43
5.91
8.30
15.98
5.91
5.76
90
0.04
Bookvalue per shkr
0.12
0.13
0.13
0.12
0.10
0.11
0.11
0.09
0.10
0.09
0.07
(2.01%)
(3.03%)
—
0.09
FCF per sharekr
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.10
4.86%
4.24%
—
0.05
Dividend per shkr
0.08
0.09
0.09
0.09
0.11
0.13
0.14
0.17
0.17
0.17
0.07
9.78%
8.21%
—
11.05
Div yield (avg)%
9.82
9.45
11.00
12.82
14.86
17.56
15.56
15.75
14.35
14.38
11.09
15.56
14.36
17
10.19
Payout ratio%
0.40
1.79
0.40
1.66
0.40
0.40
0.90
3.79
5.30
3.57
13.98
3.57
1.28
20
29.30
Shares (diluted)M
30.19
31.24
33.98
31.27
29.56
31.55
35.99
41.40
46.53
53.53
28.33
12.61%
5.95%
66
29.78
Buyback yield%
22.45
24.68
25.30
27.11
27.29
25.52
25.45
27.37
26.56
25.66
27.13
25.66
25.59
39
1.499
D/E ratiox
1.772
1.968
2.004
2.126
2.104
1.960
1.824
1.752
1.802
1.942
1.665
1.824
1.951
68
0.827
Enterprise valuekr M
1.019
0.999
1.069
1.073
0.988
0.898
0.850
0.867
0.778
0.823
4.770
(3.60%)
(2.39%)
48
4.913
LT debtkr M
2.472
2.236
2.145
2.077
1.992
2.046
1.741
1.836
1.760
1.746
5.699
(2.60%)
(4.86%)
58
Cost of revenue
4.47%
1.00×
Operating expenses
3.90%
0.95×
Goodwill & intangibles
21.54%
Spread over hurdle
(3.60%)