2.438
Revenuekr M
9.391
9.651
9.517
9.707
9.623
9.831
10.04
9.904
10.13
10.35
2.488
1.47%
0.80%
19
19.01
Revenue growth%
4.42
7.04
6.26
3.72
2.30
5.23
6.40
8.94
9.21
11.48
15.83
8.94
6.33
68
3.55
Gross margin%
25.10
26.00
26.58
24.75
24.34
22.97
20.40
20.61
18.22
15.77
2.32
20.40
23.65
20
3.56
Operating margin%
3.91
5.89
3.23
1.13
0.40
2.35
4.33
6.58
5.19
4.22
21.18
4.33
4.06
40
9.23
Net margin%
20.72
17.80
20.04
22.93
20.19
18.35
15.87
17.71
15.90
18.39
10.46
17.71
18.37
80
17.30
P/E ratio (avg)x
19.02
16.17
15.29
16.21
14.39
12.58
12.06
10.87
9.800
8.577
29.42
10.87
13.49
93
21.37
EV/EBITx
23.67
24.91
23.26
26.98
30.28
35.05
39.92
46.03
52.57
49.30
32.53
46.03
32.67
78
5.23
FCF yield (avg)%
23.72
23.20
21.68
22.25
24.87
25.74
25.07
22.15
24.59
25.66
17.15
25.07
24.16
16
19.01
FCF margin%
26.57
26.72
25.61
27.48
25.06
22.15
24.50
22.12
22.59
24.64
29.11
22.59
24.85
87
1.343
FCF / Net incomex
0.728
0.838
0.913
0.941
1.005
1.151
1.335
1.562
1.649
1.933
0.155
1.562
1.078
6
27.58
ROIC%
1.36
0.40
0.40
0.40
0.40
1.12
0.40
0.40
0.40
1.93
25.37
0.40
0.40
64
23.86
Return on equity%
16.27
16.47
13.67
16.00
15.86
17.29
19.43
20.79
20.10
17.89
18.51
19.43
16.88
91
6.86
Return on assets%
29.64
27.62
29.63
31.13
32.62
33.96
36.87
38.42
39.11
38.23
15.95
38.23
33.29
44
0.01
EPSkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.98%
5.93%
—
10.76
EPS growth%
23.58
25.73
26.60
27.13
25.82
26.79
26.12
26.41
23.68
25.69
23.78
26.12
25.97
79
0.02
Bookvalue per shkr
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.02
4.75%
6.82%
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.12%)
(3.56%)
—
0.01
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
2.64%
0.88%
—
27.98
Div yield (avg)%
24.55
26.68
24.07
25.73
28.02
29.60
29.36
31.91
31.31
32.67
26.37
31.31
28.69
72
6.84
Payout ratio%
10.39
13.31
12.73
14.29
11.54
13.60
11.24
12.19
12.94
13.13
4.86
12.94
12.84
45
307.7
Shares (diluted)M
289.6
258.1
263.7
240.3
259.5
230.1
221.1
232.3
197.1
185.3
307.9
(6.51%)
(4.82%)
59
27.69
Buyback yield%
6.43
5.66
5.92
7.89
5.43
6.15
4.47
5.17
2.88
4.42
17.27
4.47
5.55
59
0.108
D/E ratiox
0.867
0.982
1.091
1.170
1.135
1.207
1.134
1.151
1.307
1.329
1.076
1.207
1.143
38
5.410
Enterprise valuekr M
2.113
2.540
2.480
2.468
2.551
3.050
3.250
3.458
3.871
3.760
1.758
8.07%
7.23%
28
3.881
LT debtkr M
7.360
7.961
8.422
8.015
7.355
7.287
6.783
6.248
6.143
5.512
0.933
(5.61%)
(2.02%)
75
Cost of revenue
0.85%
1.00×
Operating expenses
0.59%
0.98×
Cash and investments
17.13%
Spread over hurdle
13.54%