62.87
Revenuekr M
283.1
289.9
295.2
296.0
292.0
293.1
288.2
285.3
289.5
295.1
64.95
0.22%
0.28%
12
20.81
Revenue growth%
4.22
5.99
6.89
5.71
7.96
6.11
7.63
8.54
8.51
6.17
6.46
7.63
6.53
72
18.63
Gross margin%
3.91
6.73
5.09
7.66
5.03
4.59
3.89
2.04
2.92
3.14
8.61
3.14
4.25
14
15.05
Operating margin%
31.94
29.92
27.35
25.44
27.35
29.41
30.36
32.30
29.85
30.89
21.38
30.36
29.88
10
28.20
Net margin%
26.58
24.60
25.20
22.74
24.33
22.55
23.41
25.68
25.19
27.10
20.95
25.19
24.90
21
37.86
P/E ratio (avg)x
24.90
23.44
23.99
26.03
27.64
29.18
29.81
29.72
32.26
33.15
22.43
29.81
28.41
34
34.78
EV/EBITx
41.12
40.02
45.42
43.90
47.35
53.54
62.19
72.45
75.54
80.95
27.73
72.45
50.44
7
11.27
FCF yield (avg)%
7.30
10.28
10.41
10.96
9.64
8.97
11.02
11.03
8.71
6.74
14.94
8.97
9.96
31
5.12
FCF margin%
7.97
8.40
9.66
10.77
13.24
13.98
15.72
12.94
15.26
15.22
5.38
15.22
13.09
94
0.762
FCF / Net incomex
1.326
1.423
1.428
1.442
1.290
1.447
1.494
1.620
1.477
1.578
0.337
1.494
1.444
56
3.43
ROIC%
2.86
0.40
0.40
0.63
0.40
0.40
3.33
1.12
0.40
2.88
5.62
1.12
0.52
37
19.81
Return on equity%
24.53
25.48
23.62
23.99
26.32
25.63
25.23
27.32
29.72
32.68
16.06
27.32
25.56
83
3.85
Return on assets%
14.03
13.25
11.75
14.67
15.38
16.38
18.33
19.86
19.85
19.05
19.76
19.05
15.88
10
0.04
EPSkr
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.10
0.12
0.12
0.05
16.52%
11.57%
—
22.93
EPS growth%
15.35
14.05
14.23
14.27
11.35
11.14
8.72
6.06
4.73
2.61
16.24
6.06
11.24
17
0.02
Bookvalue per shkr
0.11
0.13
0.14
0.14
0.14
0.16
0.16
0.17
0.18
0.21
0.04
7.76%
7.48%
—
0.02
FCF per sharekr
0.11
0.11
0.12
0.13
0.14
0.14
0.15
0.16
0.18
0.21
0.09
8.36%
7.15%
—
0.03
Dividend per shkr
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.06
(0.23%)
0.17%
—
22.68
Div yield (avg)%
8.47
7.30
9.21
7.16
7.85
9.55
8.43
9.54
8.87
10.57
4.83
9.54
8.67
73
2.54
Payout ratio%
18.15
16.57
17.67
20.31
18.23
21.02
22.34
20.67
23.59
24.91
23.05
22.34
20.49
10
695.1
Shares (diluted)M
667.3
755.4
705.5
740.2
735.5
733.3
680.7
617.4
590.6
543.0
699.1
(5.89%)
(1.24%)
85
16.66
Buyback yield%
16.11
15.86
16.97
17.42
18.31
19.23
17.68
15.63
13.21
15.63
10.52
15.63
16.54
43
0.138
D/E ratiox
0.643
0.693
0.641
0.660
0.706
0.733
0.806
0.761
0.853
0.810
0.458
0.806
0.720
59
234.6
Enterprise valuekr M
139.6
145.7
145.7
138.9
136.8
126.8
141.2
137.8
140.5
151.9
102.9
2.12%
1.45%
78
57.14
LT debtkr M
64.52
55.29
56.25
57.40
56.95
59.78
51.23
46.54
40.26
38.93
68.01
(7.33%)
(4.70%)
67
Cost of revenue
(0.24%)
0.95×
Operating expenses
0.93%
1.07×
Goodwill & intangibles
17.46%
Spread over hurdle
39.94%