4.392
Revenuekr M
8.065
8.205
8.262
8.327
8.164
7.976
8.015
8.016
7.996
8.008
4.595
(0.39%)
0.12%
46
28.45
Revenue growth%
4.91
3.40
1.27
0.40
2.89
4.03
4.18
5.88
7.11
4.20
19.90
4.20
4.11
73
29.09
Gross margin%
7.98
5.21
5.75
4.02
5.79
6.07
8.87
10.93
9.12
7.37
4.90
8.87
6.72
90
27.30
Operating margin%
27.57
25.40
23.42
23.08
23.65
24.53
22.31
24.62
22.14
23.65
14.58
23.65
23.65
25
26.68
Net margin%
27.56
26.27
26.70
28.21
30.22
29.67
28.60
28.15
26.62
24.55
3.15
28.15
27.85
6
11.77
P/E ratio (avg)x
12.46
12.89
14.70
16.88
19.45
21.49
24.78
28.31
27.59
30.91
24.04
27.59
20.47
83
37.22
EV/EBITx
22.01
21.59
24.49
24.47
27.72
29.36
30.85
32.77
35.75
36.62
18.06
32.77
28.54
68
10.52
FCF yield (avg)%
19.88
20.34
20.86
20.14
21.61
21.08
18.81
16.54
16.22
17.97
24.97
17.97
20.01
41
2.82
FCF margin%
3.44
1.26
1.76
3.20
1.66
0.40
0.40
0.67
3.00
5.35
17.47
0.67
1.71
48
1.791
FCF / Net incomex
0.841
0.764
0.869
0.957
0.951
1.052
1.156
1.138
1.144
1.071
0.403
1.138
1.005
94
11.10
ROIC%
32.32
33.19
33.77
33.34
34.50
36.61
34.52
35.99
33.98
32.16
12.96
34.52
33.87
60
5.65
Return on equity%
10.17
10.26
9.45
8.64
8.21
7.47
10.13
12.12
10.63
9.19
20.42
10.13
9.79
78
7.46
Return on assets%
9.75
10.16
7.21
4.64
6.46
4.27
6.62
6.07
5.39
4.62
12.09
5.39
6.27
60
0.07
EPSkr
0.20
0.21
0.24
0.28
0.32
0.36
0.40
0.38
0.38
0.36
0.08
2.32%
7.29%
—
6.11
EPS growth%
10.74
13.26
12.12
9.31
6.61
5.06
3.89
4.22
1.82
3.20
28.01
3.89
5.84
33
0.14
Bookvalue per shkr
0.20
0.21
0.23
0.21
0.20
0.21
0.20
0.19
0.20
0.20
0.32
0.47%
(0.46%)
—
0.14
FCF per sharekr
0.10
0.10
0.09
0.09
0.09
0.08
0.08
0.07
0.08
0.08
0.23
(4.02%)
(3.36%)
—
0.32
Dividend per shkr
0.49
0.57
0.57
0.67
0.67
0.71
0.84
1.00
1.12
1.27
0.13
13.55%
11.24%
—
2.50
Div yield (avg)%
15.71
17.55
19.08
17.15
15.41
13.47
14.56
13.35
13.44
10.82
9.82
13.44
14.98
74
3.97
Payout ratio%
21.72
24.36
24.01
25.20
27.87
25.26
23.59
22.69
24.75
24.59
22.31
24.59
24.47
55
7.660
Shares (diluted)M
13.09
13.20
14.97
14.63
13.61
15.67
16.04
17.26
16.36
15.41
8.052
2.52%
2.59%
91
13.55
Buyback yield%
21.83
20.10
17.27
19.78
16.87
17.21
17.08
15.16
14.77
11.89
19.14
15.16
17.14
26
1.129
D/E ratiox
0.714
0.812
0.779
0.894
0.913
1.001
1.115
1.161
1.174
1.302
1.479
1.161
0.957
91
5.506
Enterprise valuekr M
4.029
4.308
4.696
5.059
4.562
4.170
4.336
4.722
4.264
3.830
1.005
(3.44%)
(0.27%)
25
1.156
LT debtkr M
2.603
2.952
2.902
2.924
3.332
3.316
3.349
3.847
4.295
4.595
4.173
6.64%
6.33%
84
Cost of revenue
0.20%
1.01×
Operating expenses
(0.63%)
0.93×
Property and equipment
15.33%
Cash and investments
14.95%
Spread over hurdle
22.88%