0.775
Revenuekr B
0.851
0.854
0.891
0.926
0.961
0.976
1.010
1.027
1.054
1.073
0.795
2.24%
2.31%
74
2.33
Revenue growth%
35.69
33.72
33.04
34.68
35.46
36.91
35.99
36.72
36.11
36.40
26.70
36.40
35.84
80
12.88
Gross margin%
9.84
7.26
6.12
6.33
7.85
7.50
6.53
6.47
4.02
2.47
17.52
6.47
6.50
24
8.41
Operating margin%
0.40
2.25
1.12
0.40
0.40
0.40
0.40
0.40
2.62
2.32
3.55
0.40
0.40
47
26.02
Net margin%
12.06
10.78
8.35
5.93
7.61
9.03
9.63
12.01
12.75
12.03
11.21
12.01
10.20
17
14.45
P/E ratio (avg)x
31.37
31.67
32.37
32.44
35.67
35.41
34.45
37.94
35.09
34.64
7.304
35.09
34.54
84
33.11
EV/EBITx
20.40
21.23
22.88
21.80
22.63
21.20
23.78
24.28
23.28
21.65
24.36
23.28
22.22
20
12.97
FCF yield (avg)%
14.62
13.80
11.02
13.44
15.15
15.35
13.78
16.17
18.98
19.58
2.49
16.17
14.89
91
11.41
FCF margin%
0.40
0.40
2.91
1.34
2.48
3.98
2.70
3.06
4.18
3.18
8.44
3.18
2.80
37
1.197
FCF / Net incomex
1.023
1.005
1.068
1.165
1.313
1.536
1.727
2.009
2.142
2.252
1.134
2.009
1.424
15
21.42
ROIC%
26.32
24.47
23.87
24.94
25.58
25.98
23.06
24.28
23.70
22.52
19.63
23.70
24.38
63
29.16
Return on equity%
18.40
18.40
17.53
18.20
19.27
21.99
21.96
22.35
23.81
21.88
27.32
21.99
20.57
27
10.51
Return on assets%
18.10
20.23
20.69
23.38
25.30
25.29
25.95
26.51
27.03
28.84
4.57
26.51
25.30
48
0.62
EPSkr
0.38
0.40
0.35
0.37
0.38
0.37
0.39
0.40
0.42
0.37
0.69
(0.81%)
(0.30%)
—
10.49
EPS growth%
5.86
7.27
6.31
4.34
6.53
8.90
6.73
9.44
11.07
12.20
29.02
9.44
7.00
92
1.27
Bookvalue per shkr
1.06
1.04
1.21
1.28
1.34
1.29
1.48
1.44
1.66
1.84
1.05
6.50%
7.13%
—
0.36
FCF per sharekr
0.61
0.62
0.62
0.61
0.66
0.71
0.75
0.81
0.91
1.07
0.20
9.91%
6.81%
—
0.59
Dividend per shkr
0.97
1.07
1.08
1.24
1.42
1.47
1.50
1.47
1.40
1.39
0.25
(0.43%)
4.97%
—
19.09
Div yield (avg)%
13.34
15.09
14.69
16.80
13.97
12.50
13.05
14.60
14.17
14.21
19.04
14.17
14.19
79
26.51
Payout ratio%
25.05
22.17
24.11
26.01
25.75
23.27
24.02
21.66
19.99
19.52
22.39
21.66
23.65
11
0.515
Shares (diluted)B
0.894
0.912
1.055
1.138
1.241
1.486
1.645
1.843
2.010
2.263
0.507
12.75%
11.46%
44
3.15
Buyback yield%
1.72
0.40
1.36
1.84
3.54
3.04
0.99
3.72
2.28
0.40
23.17
2.28
1.78
90
1.328
D/E ratiox
1.507
1.486
1.458
1.464
1.517
1.427
1.444
1.367
1.384
1.281
0.279
1.384
1.451
68
54.64
Enterprise valuekr M
591.2
611.1
579.3
567.4
553.0
574.2
536.3
624.0
630.3
713.4
116.0
5.23%
1.53%
50
606.1
LT debtkr M
771.7
711.3
753.2
831.0
735.7
767.7
811.0
716.7
706.9
687.5
227.7
(1.34%)
(0.32%)
16
Cost of revenue
2.45%
1.01×
Operating expenses
1.02%
0.88×
Cash and investments
17.12%
Property and equipment
14.93%
Spread over hurdle
15.72%