8.392
Revenuekr M
16.55
16.97
17.37
17.70
18.13
18.28
18.25
18.15
17.93
17.77
8.598
(0.40%)
0.84%
31
25.98
Revenue growth%
15.23
14.79
13.77
15.68
13.71
14.87
16.18
16.13
19.11
18.85
29.66
16.18
15.45
14
12.90
Gross margin%
37.93
40.30
40.47
39.24
40.62
38.55
36.43
36.24
37.02
36.09
29.74
36.43
38.24
40
19.25
Operating margin%
23.78
21.84
19.89
20.96
18.47
20.85
21.43
19.49
20.19
22.89
10.31
20.85
20.90
38
2.22
Net margin%
35.53
35.06
36.89
37.05
38.63
41.12
42.36
41.88
40.18
37.79
7.86
41.12
38.21
7
35.78
P/E ratio (avg)x
43.51
47.46
49.80
52.00
53.64
50.28
50.03
54.71
50.08
46.18
30.42
50.08
50.05
72
23.22
EV/EBITx
34.51
37.02
39.51
45.11
45.91
45.34
47.53
53.30
61.54
62.87
25.62
53.30
45.63
13
29.86
FCF yield (avg)%
2.45
2.78
5.55
4.97
4.51
4.82
2.79
0.40
1.25
2.53
29.78
2.53
2.78
89
24.85
FCF margin%
8.31
8.12
9.51
8.10
8.83
9.96
8.46
7.95
6.78
8.13
18.74
8.13
8.22
72
1.110
FCF / Net incomex
0.721
0.759
0.833
0.952
0.922
1.015
1.177
1.274
1.372
1.573
0.481
1.274
0.984
30
20.77
ROIC%
17.81
17.88
20.33
21.56
20.05
18.91
21.45
19.85
20.14
18.10
18.05
19.85
19.95
64
15.11
Return on equity%
29.91
30.59
33.58
31.52
28.91
30.50
31.82
34.37
33.02
32.43
29.89
32.43
31.67
39
23.67
Return on assets%
7.74
10.62
11.68
12.49
11.98
12.63
10.21
9.89
11.88
10.36
26.85
10.36
11.15
10
0.02
EPSkr
0.06
0.06
0.05
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.03
(2.84%)
(3.75%)
—
12.27
EPS growth%
19.98
21.06
22.63
20.31
21.21
19.18
19.46
21.08
20.62
21.54
8.48
20.62
20.84
39
0.04
Bookvalue per shkr
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.12
0.13
0.13
0.05
8.95%
8.42%
—
0.04
FCF per sharekr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.70%
2.37%
—
0.05
Dividend per shkr
0.10
0.11
0.11
0.11
0.11
0.12
0.12
0.12
0.13
0.16
0.02
6.90%
5.25%
—
16.47
Div yield (avg)%
24.17
25.82
25.12
24.18
22.32
22.93
21.85
22.11
25.09
27.28
5.69
22.93
24.18
10
10.68
Payout ratio%
22.97
25.01
25.42
26.71
23.72
21.81
19.33
21.23
20.07
22.61
7.60
21.23
22.79
54
76.99
Shares (diluted)M
89.95
104.3
104.2
101.3
105.6
102.4
103.9
103.7
116.0
111.2
76.00
1.04%
2.15%
31
25.08
Buyback yield%
12.96
14.07
16.66
18.63
16.88
17.07
15.86
13.29
15.96
15.72
13.27
15.86
15.91
21
0.554
D/E ratiox
1.904
1.902
2.061
1.947
2.029
1.977
2.104
1.922
1.882
1.803
1.214
1.922
1.935
12
7.033
Enterprise valuekr M
6.003
6.218
5.789
5.795
6.364
6.006
6.566
5.863
5.458
4.772
10.17
(5.59%)
(1.88%)
76
8.497
LT debtkr M
5.034
5.124
4.728
4.846
5.148
4.834
4.985
4.773
4.366
3.908
7.125
(5.36%)
(1.91%)
28
Cost of revenue
1.01%
1.02×
Operating expenses
1.00%
1.02×
Spread over hurdle
14.40%