0.064
Revenuekr M
0.405
0.409
0.423
0.443
0.456
0.466
0.476
0.492
0.493
0.496
0.071
1.70%
2.37%
45
15.87
Revenue growth%
0.40
0.40
1.32
0.45
0.40
0.59
1.12
0.40
0.40
0.40
23.21
0.40
0.40
35
26.16
Gross margin%
7.26
9.72
12.17
12.48
15.09
15.63
17.31
20.02
22.25
22.40
25.11
20.02
15.36
90
13.18
Operating margin%
17.73
18.06
19.06
19.98
21.29
19.99
21.98
21.01
20.22
22.94
27.21
21.01
20.11
34
5.45
Net margin%
0.62
0.40
1.25
0.78
0.40
0.40
0.40
0.40
0.64
1.71
2.51
0.40
0.51
77
21.68
P/E ratio (avg)x
24.99
25.00
24.60
24.63
25.00
25.00
25.81
27.48
26.06
24.50
13.81
25.81
25.00
48
7.877
EV/EBITx
23.25
24.66
25.64
25.52
27.27
25.51
25.62
24.60
25.49
27.05
6.856
25.51
25.52
69
6.00
FCF yield (avg)%
2.90
3.21
0.69
1.71
4.66
3.10
0.40
0.76
1.75
0.40
5.89
0.76
1.73
84
23.89
FCF margin%
19.27
21.73
21.75
21.89
21.69
20.74
18.70
17.04
19.08
21.14
6.28
19.08
20.94
65
0.965
FCF / Net incomex
0.404
0.420
0.416
0.481
0.564
0.649
0.735
0.843
0.908
0.976
0.185
0.843
0.607
8
28.82
ROIC%
0.85
3.36
5.84
3.64
4.19
6.26
6.74
5.15
4.57
4.84
17.04
5.15
4.71
45
18.67
Return on equity%
22.70
22.04
24.33
24.66
26.18
24.34
26.58
23.73
24.94
27.21
7.90
24.94
24.50
74
24.95
Return on assets%
0.40
1.69
3.54
5.40
4.50
1.90
2.10
1.79
1.69
4.45
24.64
1.90
2.00
83
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
0.60%
(1.38%)
—
28.42
EPS growth%
24.40
24.72
23.46
21.24
20.19
18.25
17.66
18.32
17.61
15.83
16.58
17.66
19.25
92
0.01
Bookvalue per shkr
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
9.31%
9.11%
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.33%
5.71%
—
—
Dividend per shkr
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
3.51%
6.21%
—
13.78
Div yield (avg)%
15.05
12.64
11.51
10.33
12.91
14.19
15.03
12.83
14.71
14.38
26.77
14.38
13.55
39
18.77
Payout ratio%
4.11
3.48
0.89
1.90
0.40
0.40
0.40
0.40
0.95
2.70
5.85
0.40
0.92
83
24.92
Shares (diluted)M
33.40
35.46
40.59
45.64
50.39
56.67
55.41
53.79
60.53
59.51
25.20
3.38%
5.91%
49
11.70
Buyback yield%
26.44
28.47
30.78
28.55
31.54
28.72
29.50
28.38
31.18
30.90
20.25
29.50
29.11
21
1.709
D/E ratiox
1.028
1.055
1.007
1.030
1.070
1.264
1.231
1.371
1.380
1.402
1.197
1.371
1.151
20
0.101
Enterprise valuekr M
0.284
0.278
0.309
0.324
0.346
0.405
0.433
0.470
0.543
0.659
0.049
13.74%
9.97%
36
0.241
LT debtkr M
0.571
0.672
0.728
0.757
0.746
0.745
0.824
0.991
1.109
1.229
0.114
10.50%
8.98%
66
Cost of revenue
1.98%
0.96×
Operating expenses
2.46%
1.01×
Goodwill & intangibles
15.36%
Cash and investments
15.17%
Spread over hurdle
25.55%