13.36
Revenuekr M
21.43
22.97
23.73
25.42
27.17
28.92
30.28
31.91
33.70
34.79
14.91
5.07%
5.47%
36
8.65
Revenue growth%
25.57
28.33
26.42
26.53
28.67
28.57
26.21
28.21
31.03
33.27
10.21
28.57
28.27
36
5.48
Gross margin%
3.79
2.25
1.32
1.42
3.99
3.68
1.14
3.17
5.84
7.47
18.73
3.68
3.42
56
14.32
Operating margin%
20.71
22.61
22.56
23.97
23.82
23.42
23.51
24.38
23.47
22.19
25.06
23.47
23.44
37
5.78
Net margin%
0.81
0.84
0.40
0.40
0.40
2.64
5.36
4.67
5.66
7.20
27.30
5.36
1.74
81
36.52
P/E ratio (avg)x
43.88
41.81
41.74
43.75
47.59
53.57
59.93
61.46
70.43
67.62
9.082
61.46
50.58
83
25.18
EV/EBITx
21.07
19.19
19.16
19.15
18.03
16.61
17.45
17.70
16.36
15.95
27.91
16.61
17.86
72
2.07
FCF yield (avg)%
18.09
18.97
19.67
22.23
23.38
23.06
23.59
21.34
20.75
20.63
27.40
21.34
21.05
24
28.67
FCF margin%
22.38
20.05
21.04
20.77
21.44
20.98
18.11
18.60
18.59
21.22
25.42
18.60
20.88
42
0.373
FCF / Net incomex
0.920
0.885
0.836
0.840
0.815
0.850
0.990
1.055
1.186
1.344
1.031
1.055
0.902
8
24.74
ROIC%
17.04
18.83
16.20
18.04
15.35
13.36
10.40
12.19
11.67
14.64
2.23
12.19
15.00
75
14.02
Return on equity%
10.92
13.48
15.29
15.91
17.43
18.33
16.83
17.94
16.09
18.89
5.71
17.94
16.46
67
11.97
Return on assets%
8.58
7.79
7.68
7.46
8.58
9.41
11.63
10.01
12.49
13.91
23.40
11.63
9.00
15
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
2.80%
6.37%
—
6.29
EPS growth%
8.04
8.11
8.89
8.18
8.59
6.26
7.48
10.29
8.63
7.21
23.59
7.48
8.14
92
0.01
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.72%
4.50%
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
14.87%
13.83%
—
0.03
Dividend per shkr
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.08
0.01
8.03%
6.37%
—
11.31
Div yield (avg)%
13.57
15.61
14.06
12.88
11.06
11.39
8.82
9.33
10.30
12.62
28.47
10.30
12.01
84
4.80
Payout ratio%
9.04
11.96
11.10
13.86
16.42
19.22
19.06
18.94
18.30
16.08
24.64
18.94
16.25
41
1.229
Shares (diluted)B
1.971
1.905
2.031
2.262
2.262
2.441
2.415
2.637
2.719
2.481
1.242
1.87%
3.19%
66
12.50
Buyback yield%
22.64
21.12
21.83
21.87
21.81
20.76
21.41
24.06
25.39
25.16
11.28
24.06
21.85
66
0.322
D/E ratiox
0.477
0.522
0.508
0.472
0.509
0.538
0.548
0.572
0.604
0.595
0.550
0.572
0.530
50
6.584
Enterprise valuekr M
2.168
2.037
1.754
1.566
1.681
1.780
1.810
1.713
1.494
1.585
28.28
(1.17%)
(2.66%)
50
14.02
LT debtkr M
14.48
13.04
11.85
10.82
10.17
9.818
10.27
8.709
9.263
8.216
29.07
(4.18%)
(5.20%)
17
Cost of revenue
5.59%
1.01×
Operating expenses
5.02%
0.96×
Cash and investments
18.23%
Spread over hurdle
14.03%