12.93
Revenuekr M
9.162
9.279
9.691
9.945
10.08
10.35
10.47
10.71
11.34
11.70
13.51
3.01%
2.65%
61
23.92
Revenue growth%
2.40
0.91
0.40
0.40
1.43
0.40
0.40
0.40
3.38
4.45
26.72
0.40
0.65
70
17.12
Gross margin%
23.22
23.33
25.57
28.07
27.30
24.89
26.33
23.99
23.31
24.32
15.96
24.32
24.61
58
27.74
Operating margin%
0.40
1.08
2.76
0.40
0.40
0.40
0.40
0.40
1.37
3.62
13.38
0.40
0.40
30
18.34
Net margin%
24.54
25.02
24.67
25.04
25.52
26.21
28.24
26.91
29.10
30.16
9.21
28.24
25.87
94
13.19
P/E ratio (avg)x
17.07
17.73
19.19
19.52
21.73
20.61
19.86
20.93
19.84
21.73
21.78
20.61
19.85
73
17.28
EV/EBITx
17.17
17.38
15.88
16.83
16.81
18.00
18.26
18.16
17.69
15.99
13.60
18.00
17.28
29
2.82
FCF yield (avg)%
8.93
7.49
7.99
8.78
9.77
10.96
9.64
7.96
10.74
13.26
25.24
10.74
9.28
93
20.50
FCF margin%
14.75
16.73
18.77
16.62
18.88
21.49
20.01
20.79
19.86
20.63
18.12
20.63
19.37
17
0.504
FCF / Net incomex
1.124
1.078
1.037
0.889
0.933
0.934
0.801
0.865
0.933
0.926
0.567
0.926
0.933
24
18.53
ROIC%
25.90
28.44
25.59
26.16
25.53
24.85
26.02
25.64
24.31
21.77
5.11
24.85
25.61
40
11.42
Return on equity%
8.52
6.52
4.69
6.80
9.06
9.52
8.81
11.52
13.14
10.57
27.45
10.57
8.94
27
11.64
Return on assets%
11.58
11.12
10.55
11.06
9.30
8.73
10.75
12.21
9.95
7.05
28.06
9.95
10.65
89
0.02
EPSkr
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.02
0.51%
0.50%
—
24.74
EPS growth%
8.86
7.65
5.80
7.13
5.49
2.88
3.51
1.80
2.94
4.73
17.23
2.94
5.11
16
0.02
Bookvalue per shkr
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.02
4.21%
7.47%
—
0.02
FCF per sharekr
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
6.33%
4.13%
—
0.04
Dividend per shkr
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.04
10.69%
5.63%
—
17.23
Div yield (avg)%
23.65
26.55
25.65
26.37
29.24
31.79
30.37
27.37
25.80
26.06
22.53
27.37
26.46
26
28.23
Payout ratio%
2.77
2.94
1.01
0.40
0.40
3.00
2.67
0.40
2.25
3.50
15.17
2.67
2.46
41
326.0
Shares (diluted)M
369.2
357.5
394.6
426.9
477.2
502.9
476.1
530.6
573.4
577.6
316.5
3.89%
5.05%
68
20.57
Buyback yield%
5.11
7.18
9.13
7.64
5.34
6.22
5.90
6.06
6.84
4.88
20.81
6.06
6.14
87
1.708
D/E ratiox
0.796
0.821
0.759
0.676
0.626
0.626
0.652
0.593
0.504
0.499
0.307
0.593
0.639
49
2.391
Enterprise valuekr M
4.464
4.995
5.250
5.329
5.977
5.852
6.610
6.856
7.825
7.863
1.890
5.64%
7.38%
26
3.334
LT debtkr M
5.517
5.154
5.368
5.134
4.656
5.226
5.055
5.059
5.455
5.983
10.07
5.14%
2.03%
17
Cost of revenue
2.65%
1.00×
Operating expenses
2.27%
0.96×
Property and equipment
19.29%
Spread over hurdle
(1.76%)