2.548
Revenuekr M
15.06
15.28
15.34
15.75
15.69
16.23
16.55
16.53
16.71
16.97
2.685
1.59%
1.48%
35
16.98
Revenue growth%
15.07
15.41
17.25
19.24
17.91
15.85
15.49
17.95
15.39
14.29
3.35
15.49
15.67
92
24.89
Gross margin%
2.85
5.26
5.17
3.56
3.22
4.77
5.75
4.97
2.93
3.74
10.33
4.77
4.26
47
3.08
Operating margin%
28.78
27.58
27.30
28.31
30.04
28.16
29.34
30.76
28.50
30.35
18.41
29.34
28.64
59
28.34
Net margin%
8.05
10.48
10.95
12.90
13.85
12.19
12.77
11.87
10.13
11.83
15.86
11.87
11.85
54
35.44
P/E ratio (avg)x
22.90
23.00
27.31
31.42
31.30
33.89
33.49
33.64
40.12
41.56
16.33
33.89
32.45
51
33.27
EV/EBITx
52.75
52.91
56.45
62.77
62.05
66.18
78.78
93.43
98.30
95.64
12.90
93.43
64.47
84
13.80
FCF yield (avg)%
16.63
13.70
10.96
10.99
8.88
9.56
9.07
9.69
11.50
11.37
22.82
9.69
10.98
54
19.91
FCF margin%
16.69
19.67
22.59
25.08
22.62
22.08
22.89
22.51
21.33
20.03
26.16
22.08
22.29
90
0.578
FCF / Net incomex
2.098
2.272
2.372
2.272
2.445
2.690
2.704
2.759
2.529
2.581
0.462
2.690
2.487
29
14.19
ROIC%
19.78
21.00
20.58
23.00
22.22
21.81
19.63
19.99
20.62
18.67
24.35
19.99
20.60
84
18.37
Return on equity%
9.58
11.28
12.93
14.57
11.72
13.65
13.11
13.68
13.43
12.32
2.50
13.43
13.02
37
16.95
Return on assets%
22.52
20.76
17.85
16.02
13.93
16.28
17.33
19.82
20.22
17.52
4.54
17.52
17.69
91
0.02
EPSkr
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.02
4.96%
7.60%
—
25.28
EPS growth%
11.22
9.46
9.60
9.81
11.57
12.84
12.52
14.90
13.38
14.09
3.18
13.38
12.04
55
0.02
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.07%
3.91%
—
0.01
FCF per sharekr
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
3.21%
5.19%
—
0.01
Dividend per shkr
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.85%)
(3.12%)
—
12.26
Div yield (avg)%
9.29
11.62
11.79
10.75
9.12
11.26
11.61
12.87
9.91
10.97
5.05
11.26
11.12
69
13.86
Payout ratio%
24.58
27.26
26.18
24.30
26.09
26.34
27.07
26.51
24.40
22.73
5.36
26.34
26.13
7
0.369
Shares (diluted)B
0.653
0.710
0.771
0.761
0.907
0.940
1.039
1.180
1.148
1.207
0.385
5.88%
7.64%
23
21.56
Buyback yield%
17.02
15.02
14.41
16.17
18.24
19.42
21.04
20.37
23.23
24.68
29.31
21.04
18.83
81
1.390
D/E ratiox
0.397
0.372
0.377
0.400
0.391
0.406
0.389
0.425
0.442
0.402
0.607
0.406
0.398
36
9.199
Enterprise valuekr M
17.15
16.53
18.57
18.13
18.48
20.12
22.82
26.37
28.50
27.63
9.068
8.37%
6.58%
13
9.955
LT debtkr M
10.20
10.93
12.19
12.66
12.52
12.63
14.11
13.23
12.59
13.26
5.697
1.17%
2.68%
24
Cost of revenue
1.25%
0.98×
Operating expenses
1.65%
1.02×
Cash and investments
16.79%
Spread over hurdle
11.06%