7.592
Revenuekr M
11.03
10.95
11.24
11.56
11.43
11.48
11.27
11.10
11.38
11.33
7.937
(0.17%)
0.34%
78
15.39
Revenue growth%
35.68
36.96
35.51
38.37
38.85
39.89
39.64
39.93
41.58
41.78
12.73
39.93
39.25
27
2.33
Gross margin%
19.12
18.27
20.09
18.62
21.14
19.26
22.23
20.39
18.48
15.85
25.31
19.26
19.19
10
13.41
Operating margin%
21.01
21.09
22.16
23.73
21.51
19.67
19.53
20.66
18.77
16.29
6.84
19.53
20.83
27
17.81
Net margin%
8.71
8.58
7.43
8.41
8.23
10.77
11.46
13.45
11.06
13.63
8.45
11.46
9.74
59
19.52
P/E ratio (avg)x
24.15
29.00
33.25
34.47
37.40
41.28
44.26
47.26
46.34
47.42
6.196
46.34
39.34
61
31.42
EV/EBITx
32.89
32.65
31.44
33.04
35.60
36.38
41.34
44.91
50.80
56.17
14.85
44.91
35.99
76
11.09
FCF yield (avg)%
17.99
17.82
15.39
16.73
15.98
14.91
17.15
14.56
12.40
13.42
19.62
14.56
15.69
66
19.81
FCF margin%
3.78
1.69
2.26
0.96
2.08
3.49
4.15
4.57
6.79
4.69
25.41
4.57
3.63
86
1.594
FCF / Net incomex
1.577
1.504
1.365
1.476
1.413
1.410
1.417
1.478
1.393
1.277
1.555
1.410
1.415
53
15.87
ROIC%
31.09
29.02
31.28
29.65
28.95
31.91
32.74
31.60
29.39
30.80
28.42
31.60
30.94
32
24.55
Return on equity%
5.48
4.36
6.87
6.85
9.29
6.93
4.21
6.80
6.12
7.82
26.29
6.80
6.82
49
16.95
Return on assets%
26.08
28.88
27.15
29.62
29.86
29.15
26.29
25.89
23.80
22.26
5.02
25.89
26.72
50
0.23
EPSkr
1.16
1.20
1.35
1.34
1.45
1.46
1.75
2.02
2.22
2.46
0.24
11.13%
8.36%
—
6.42
EPS growth%
23.50
25.78
23.31
22.45
24.21
21.60
24.19
25.04
23.32
22.52
29.00
23.32
23.41
28
1.24
Bookvalue per shkr
2.33
2.47
2.85
3.10
3.68
3.98
4.03
4.39
4.41
4.45
0.38
3.89%
8.01%
—
1.45
FCF per sharekr
0.78
0.84
0.80
0.86
0.98
1.00
0.99
1.03
1.16
1.18
1.02
3.74%
3.74%
—
1.09
Dividend per shkr
2.38
2.63
3.09
3.47
4.10
3.97
3.85
3.78
3.90
3.76
0.90
(1.71%)
6.23%
—
11.11
Div yield (avg)%
29.09
27.16
25.54
23.62
26.28
26.45
28.19
28.99
30.84
30.39
12.10
28.99
27.67
10
6.44
Payout ratio%
24.65
25.66
25.42
25.91
23.19
23.20
24.16
26.08
23.25
23.33
20.46
23.33
24.40
88
3.212
Shares (diluted)M
4.383
4.379
4.801
4.558
4.638
4.753
5.294
5.040
5.348
5.538
3.074
3.61%
2.86%
28
2.51
Buyback yield%
14.65
13.96
13.31
14.91
13.51
13.96
15.53
12.82
13.39
11.31
11.22
13.39
13.74
93
1.591
D/E ratiox
0.944
0.969
1.038
0.935
0.885
0.820
0.749
0.728
0.699
0.701
0.322
0.728
0.853
12
7.037
Enterprise valuekr M
2.646
2.667
2.852
3.107
3.060
2.770
2.933
3.220
3.187
2.989
9.626
(0.47%)
1.52%
22
2.708
LT debtkr M
2.356
2.356
2.645
3.161
3.261
3.472
3.907
4.320
4.875
5.176
8.764
9.68%
9.10%
13
Cost of revenue
0.52%
1.02×
Operating expenses
(0.18%)
0.95×
Cash and investments
15.17%
Return on capital
147.07%
Spread over hurdle
141.69%