9.995
Revenuekr M
11.51
12.64
13.62
15.00
16.42
17.39
18.58
19.83
21.89
23.57
10.47
7.50%
8.45%
89
28.12
Revenue growth%
9.30
9.19
8.04
6.66
9.23
7.06
8.31
6.73
6.17
8.17
27.22
7.06
8.11
74
22.29
Gross margin%
23.96
24.65
25.40
27.26
25.30
28.26
27.75
26.83
29.35
29.57
20.76
28.26
27.05
36
20.92
Operating margin%
7.45
7.93
7.90
8.91
9.77
7.00
8.84
6.37
4.30
5.46
25.12
6.37
7.68
23
4.26
Net margin%
10.73
11.07
9.17
11.77
13.28
14.30
15.05
16.50
16.85
14.72
15.75
15.05
13.79
6
12.06
P/E ratio (avg)x
49.91
55.79
66.46
74.59
86.91
89.74
105.6
108.5
116.5
113.5
16.88
108.5
88.32
18
7.928
EV/EBITx
18.63
20.72
23.85
27.14
29.72
30.83
30.99
30.95
33.15
38.81
23.41
30.99
30.28
27
29.10
FCF yield (avg)%
5.06
5.22
6.38
4.87
6.24
6.07
5.12
3.92
4.48
2.69
10.50
4.48
5.09
7
15.25
FCF margin%
13.26
11.74
10.04
12.75
14.99
15.53
15.98
17.01
17.39
16.03
4.02
16.03
15.26
41
0.562
FCF / Net incomex
0.216
0.238
0.219
0.220
0.196
0.201
0.178
0.164
0.168
0.158
0.965
0.168
0.198
25
26.70
ROIC%
0.40
3.24
5.04
6.34
8.59
10.66
13.62
12.23
11.40
13.55
26.10
12.23
9.62
41
27.01
Return on equity%
9.44
8.04
7.73
9.39
11.47
13.44
15.09
15.82
18.64
20.84
8.93
15.82
12.46
41
18.21
Return on assets%
17.05
19.10
17.88
19.19
21.27
18.73
18.94
21.93
20.90
18.29
3.96
18.94
19.02
47
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.48%
1.16%
—
7.44
EPS growth%
27.42
27.07
29.71
30.60
31.90
30.07
30.91
29.51
27.92
27.72
12.60
29.51
29.61
49
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.01
(0.55%)
(2.07%)
—
—
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
3.09%
4.20%
—
—
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.70%
1.34%
—
6.42
Div yield (avg)%
19.70
19.23
18.32
19.80
18.51
19.51
17.16
14.65
16.51
18.45
17.71
17.16
18.48
75
3.92
Payout ratio%
6.74
8.51
8.26
11.05
12.83
12.62
12.44
11.40
12.86
12.78
24.74
12.62
11.92
91
1.235
Shares (diluted)B
1.598
1.574
1.475
1.623
1.836
2.137
2.486
2.703
2.617
2.875
1.206
9.39%
7.50%
24
21.69
Buyback yield%
11.03
8.56
6.45
3.94
6.50
5.72
5.55
7.22
5.34
5.18
21.27
5.55
6.09
54
0.507
D/E ratiox
2.322
2.653
2.978
3.336
3.689
3.796
3.496
3.259
3.538
3.365
1.293
3.496
3.351
93
8.779
Enterprise valuekr M
10.78
11.69
10.19
9.387
10.03
9.356
8.122
7.825
8.416
7.307
9.652
(6.13%)
(4.25%)
61
8.655
LT debtkr M
14.69
13.77
14.13
12.85
13.93
15.29
16.90
18.93
18.66
21.10
3.557
8.66%
2.91%
59
Cost of revenue
8.24%
0.98×
Operating expenses
8.13%
0.97×
Cash and investments
13.68%