3.980
Revenuekr M
8.786
8.758
8.979
8.911
8.971
9.141
9.061
9.223
9.499
9.522
4.096
1.20%
0.99%
40
12.53
Revenue growth%
26.98
25.42
24.26
25.05
26.70
27.07
25.51
22.52
23.88
23.60
23.87
23.88
25.24
68
26.69
Gross margin%
12.55
10.22
11.62
9.68
9.25
7.66
7.05
7.54
6.97
7.78
28.46
7.54
8.52
92
29.45
Operating margin%
8.94
6.67
4.98
3.07
4.10
1.13
0.40
3.36
0.49
3.22
26.30
1.13
3.29
85
3.02
Net margin%
17.66
16.87
15.79
18.04
20.10
17.98
17.01
17.45
15.31
15.26
15.64
17.01
17.23
81
31.65
P/E ratio (avg)x
8.160
8.470
8.273
7.058
7.151
6.029
5.225
4.589
4.211
4.309
24.11
4.589
6.543
24
28.69
EV/EBITx
42.48
41.95
38.63
39.75
41.01
44.43
48.23
52.18
58.18
61.64
27.89
52.18
43.45
57
9.13
FCF yield (avg)%
17.83
17.78
19.88
22.69
23.95
22.43
22.96
24.82
24.60
22.72
20.93
22.96
22.70
94
18.70
FCF margin%
25.96
23.10
23.26
22.15
24.16
21.69
19.67
17.04
19.71
22.13
26.35
19.71
22.14
84
0.858
FCF / Net incomex
1.842
2.001
1.926
2.132
2.309
2.495
2.361
2.246
2.126
2.122
0.136
2.246
2.129
30
2.33
ROIC%
22.40
22.62
24.33
22.68
21.84
19.23
18.25
21.15
19.64
16.76
9.08
19.23
21.50
70
2.30
Return on equity%
29.55
26.69
27.88
26.75
27.10
25.61
27.97
28.76
27.11
28.58
19.75
27.97
27.50
47
7.04
Return on assets%
0.59
0.40
0.40
0.40
2.11
0.53
1.15
0.40
0.40
3.35
15.46
0.53
0.46
67
3.91
EPSkr
2.82
2.88
3.05
2.90
3.22
3.20
3.39
3.15
2.98
3.18
4.12
(0.22%)
0.13%
—
23.32
EPS growth%
19.83
19.98
20.44
19.78
21.39
21.14
23.94
24.08
25.18
22.64
6.32
23.94
21.26
29
1.63
Bookvalue per shkr
3.43
3.37
3.35
3.65
3.98
4.18
3.65
3.73
3.46
3.48
2.15
(2.66%)
(0.91%)
—
1.34
FCF per sharekr
1.78
1.78
1.66
1.76
1.75
1.77
1.53
1.59
1.40
1.51
0.97
(3.00%)
(2.45%)
—
2.07
Dividend per shkr
2.27
2.23
2.31
2.31
2.60
2.74
3.06
3.15
3.52
3.87
2.95
8.24%
5.84%
—
26.21
Div yield (avg)%
11.40
12.70
9.75
9.37
6.92
9.17
10.49
12.59
12.15
11.50
28.72
11.50
10.94
28
5.11
Payout ratio%
11.86
12.44
10.76
11.78
13.22
14.65
12.48
11.81
12.34
10.97
16.26
12.34
12.10
87
1.153
Shares (diluted)M
1.716
1.668
1.873
1.965
2.137
2.123
2.180
2.234
2.293
2.535
1.146
3.47%
5.28%
76
21.58
Buyback yield%
32.78
30.27
29.07
26.89
25.11
24.59
22.48
24.98
26.23
26.07
3.38
24.98
26.15
68
0.354
D/E ratiox
0.853
0.815
0.791
0.820
0.798
0.729
0.684
0.677
0.717
0.724
0.295
0.717
0.760
21
1.611
Enterprise valuekr M
7.544
7.616
7.220
7.779
7.781
7.317
7.910
8.521
8.239
8.124
4.410
0.87%
1.37%
20
0.712
LT debtkr M
9.699
9.733
8.497
8.704
7.409
7.999
6.975
5.993
5.533
5.244
1.761
(6.68%)
(5.38%)
21
Cost of revenue
0.63%
0.96×
Operating expenses
1.67%
1.07×
Cash and investments
13.99%
Spread over hurdle
77.39%