2.586
Revenuekr M
16.40
16.83
17.39
17.47
17.53
17.82
17.91
18.12
18.76
19.43
2.651
2.08%
1.79%
93
11.55
Revenue growth%
14.57
16.33
17.54
17.69
18.57
17.72
16.99
18.49
19.11
16.64
12.90
17.72
17.62
55
25.14
Gross margin%
15.97
17.64
18.83
17.80
16.37
18.80
16.61
15.33
12.69
10.10
3.49
15.33
16.49
26
16.47
Operating margin%
18.20
20.14
21.83
23.06
23.64
25.49
27.83
27.08
28.63
26.67
11.32
27.08
24.57
24
10.51
Net margin%
24.42
23.28
25.36
22.85
25.65
25.75
23.76
20.82
19.31
19.21
3.20
20.82
23.52
68
30.92
P/E ratio (avg)x
25.56
24.28
21.04
20.87
21.12
22.34
19.80
18.87
18.34
18.82
21.67
18.87
20.96
49
34.36
EV/EBITx
8.113
7.707
7.025
6.163
5.884
5.443
5.132
5.439
5.786
5.455
33.23
5.443
5.835
30
18.17
FCF yield (avg)%
0.40
1.36
3.18
3.12
5.76
4.37
2.84
2.27
4.79
6.15
15.95
4.37
3.15
83
24.18
FCF margin%
31.15
30.93
33.48
32.61
32.65
33.48
33.74
34.76
35.82
33.07
4.42
33.74
33.27
15
0.176
FCF / Net incomex
0.967
1.083
1.019
0.942
0.942
1.058
1.063
1.176
1.091
1.203
1.766
1.091
1.061
87
20.60
ROIC%
23.54
23.87
21.50
21.52
23.05
23.48
23.50
22.53
25.48
24.59
6.16
23.50
23.49
29
19.57
Return on equity%
2.98
3.01
1.27
2.73
2.58
2.56
2.59
4.33
2.28
4.70
16.12
2.59
2.66
76
27.11
Return on assets%
17.48
17.28
18.60
17.55
16.05
15.79
16.88
18.62
20.43
19.68
6.42
18.62
17.52
68
0.06
EPSkr
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.07
9.79%
7.84%
—
21.36
EPS growth%
2.27
2.06
0.93
0.40
0.75
2.44
5.03
5.70
6.79
7.90
18.59
5.70
2.35
26
0.04
Bookvalue per shkr
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
6.05%
7.94%
—
0.05
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.96%
0.56%
—
0.02
Dividend per shkr
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.13
0.14
0.15
0.03
10.72%
8.11%
—
15.14
Div yield (avg)%
20.68
22.23
20.04
22.77
21.05
21.02
22.66
24.11
24.69
24.65
6.78
24.11
22.45
35
2.87
Payout ratio%
28.75
25.76
27.16
28.32
25.87
25.10
27.77
25.60
26.40
29.18
19.91
26.40
26.78
63
70.59
Shares (diluted)M
66.63
60.14
52.15
48.60
45.91
45.88
47.52
52.46
52.41
53.02
71.10
2.92%
(2.73%)
14
26.81
Buyback yield%
7.87
9.95
9.09
6.27
8.99
11.29
8.78
6.99
8.25
9.32
29.52
8.78
8.88
23
1.326
D/E ratiox
0.911
0.857
0.899
0.902
0.859
0.894
0.959
1.010
1.021
0.999
1.737
0.999
0.906
80
3.951
Enterprise valuekr M
5.749
6.409
6.092
6.201
7.292
7.149
8.051
9.157
9.877
10.96
8.269
8.48%
8.07%
13
7.772
LT debtkr M
11.01
12.01
11.63
13.94
14.19
16.15
19.00
20.70
23.85
24.71
2.634
11.73%
9.35%
63
Cost of revenue
1.82%
1.00×
Operating expenses
1.67%
0.99×
Property and equipment
18.05%
Goodwill & intangibles
16.79%
Spread over hurdle
28.29%