5.123
Revenuekr M
5.068
5.315
5.653
6.026
6.224
6.416
6.743
7.033
7.441
7.921
5.721
4.94%
5.22%
50
27.47
Revenue growth%
14.82
17.71
15.90
15.73
13.04
13.15
11.29
11.41
10.48
10.66
19.69
11.29
13.10
15
28.50
Gross margin%
23.19
20.27
21.32
20.16
21.34
19.19
19.45
21.55
20.66
21.47
6.38
20.66
20.99
47
21.20
Operating margin%
16.74
17.91
15.47
14.75
17.10
16.30
16.33
16.71
16.94
18.32
8.15
16.71
16.73
22
25.21
Net margin%
24.98
25.13
27.38
27.31
27.23
26.78
25.82
25.08
24.88
25.85
23.16
25.82
25.84
10
29.74
P/E ratio (avg)x
23.99
21.68
20.56
22.24
20.29
20.73
21.48
23.70
22.48
22.62
29.74
22.48
21.96
65
26.08
EV/EBITx
24.31
22.05
24.37
23.85
25.72
25.75
24.77
24.79
21.66
23.14
28.00
24.77
24.34
19
25.87
FCF yield (avg)%
19.46
20.11
19.68
18.40
17.13
15.89
17.49
16.42
15.35
15.08
24.36
15.89
17.31
27
17.83
FCF margin%
6.41
3.86
3.86
3.13
2.83
4.84
5.55
5.71
6.82
8.99
8.15
5.71
5.19
92
1.204
FCF / Net incomex
0.121
0.110
0.114
0.103
0.096
0.104
0.106
0.109
0.103
0.094
1.736
0.104
0.105
94
15.43
ROIC%
16.01
16.99
18.90
19.49
17.37
15.75
15.63
15.62
17.76
17.31
22.88
15.75
17.15
18
7.30
Return on equity%
7.47
5.57
6.53
8.83
9.75
7.63
5.28
5.34
6.14
3.26
29.71
5.34
6.34
87
12.58
Return on assets%
12.69
10.87
9.93
9.27
10.36
9.05
7.72
8.06
8.36
10.47
8.17
8.36
9.60
33
0.03
EPSkr
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
2.95%
0.15%
—
26.11
EPS growth%
24.71
24.60
25.76
23.18
23.36
22.29
19.87
18.83
16.39
18.90
20.38
18.90
22.73
89
0.03
Bookvalue per shkr
0.04
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.11
0.13
0.03
13.44%
12.45%
—
0.05
FCF per sharekr
0.09
0.09
0.11
0.12
0.12
0.13
0.14
0.17
0.18
0.18
0.05
8.69%
8.65%
—
0.02
Dividend per shkr
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.02
1.50%
5.34%
—
4.13
Div yield (avg)%
23.58
23.66
26.36
29.34
27.34
30.09
29.15
31.30
33.00
31.40
6.01
31.30
29.25
31
4.26
Payout ratio%
15.21
17.68
20.57
17.58
15.10
15.17
16.10
19.06
17.64
16.13
21.12
16.13
16.85
16
50.78
Shares (diluted)M
39.75
34.08
34.60
31.91
27.60
24.46
23.50
25.62
27.43
28.73
49.77
0.81%
(2.47%)
13
25.47
Buyback yield%
24.84
27.22
25.11
26.42
26.01
27.08
28.70
29.54
29.30
29.24
24.21
29.24
27.15
21
0.907
D/E ratiox
0.972
1.007
0.960
0.932
1.081
1.108
1.160
1.095
1.122
1.091
0.156
1.108
1.086
56
8.496
Enterprise valuekr M
0.801
0.913
0.897
0.906
0.983
1.097
1.226
1.175
1.293
1.398
4.293
7.31%
5.62%
33
9.481
LT debtkr M
5.199
4.526
4.997
4.900
5.418
5.908
5.926
5.197
4.736
4.985
9.453
(1.65%)
(0.46%)
30
Cost of revenue
5.59%
1.04×
Operating expenses
4.82%
0.96×
Cash and investments
18.14%
Spread over hurdle
41.10%