14.01
Revenuekr M
10.76
11.55
12.22
12.68
13.68
14.39
15.25
15.87
16.73
17.79
15.24
5.40%
5.57%
37
22.21
Revenue growth%
0.75
0.81
1.74
4.03
6.28
5.50
3.70
4.21
4.31
7.30
18.90
4.31
4.12
15
6.47
Gross margin%
8.92
11.24
9.82
12.36
13.59
11.38
10.47
12.75
13.34
12.80
28.43
12.75
11.87
54
24.70
Operating margin%
8.87
9.69
7.44
4.96
3.65
2.77
1.71
4.29
2.86
2.02
15.93
2.77
3.97
68
16.73
Net margin%
26.64
25.53
26.95
27.03
29.35
31.61
30.62
31.38
31.13
30.06
14.95
31.13
29.71
63
29.75
P/E ratio (avg)x
42.86
41.58
42.62
41.75
43.08
47.68
47.30
46.80
50.19
56.61
32.50
47.68
44.94
52
9.244
EV/EBITx
33.70
36.18
37.75
32.90
35.24
35.71
34.96
36.39
38.59
40.42
9.507
36.39
35.95
84
29.57
FCF yield (avg)%
25.60
28.27
27.43
24.43
27.38
25.88
24.10
23.86
25.97
23.17
8.63
24.10
25.74
17
5.23
FCF margin%
17.55
16.64
16.90
16.90
15.51
16.74
18.96
19.46
17.14
16.02
22.83
17.14
16.90
71
0.348
FCF / Net incomex
1.050
1.015
1.072
1.049
1.082
1.224
1.194
1.377
1.568
1.674
1.422
1.377
1.138
9
3.49
ROIC%
15.67
17.72
18.66
21.23
18.62
19.68
17.77
19.96
18.29
18.06
2.50
18.29
18.46
27
17.78
Return on equity%
20.83
18.59
19.91
19.81
18.90
17.93
19.16
18.36
20.05
21.93
20.21
19.16
19.49
90
29.00
Return on assets%
9.69
10.02
8.21
8.30
8.19
9.29
9.02
11.00
11.55
11.78
26.81
11.00
9.49
15
0.04
EPSkr
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.04
7.02%
6.02%
—
21.22
EPS growth%
19.44
19.42
21.87
21.59
22.89
21.65
19.96
19.13
19.30
17.76
6.97
19.30
19.70
36
0.04
Bookvalue per shkr
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(6.72%)
(5.35%)
—
0.06
FCF per sharekr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.07
7.01%
4.87%
—
0.05
Dividend per shkr
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.05
(2.37%)
1.83%
—
13.67
Div yield (avg)%
22.88
24.17
26.23
26.94
28.43
30.17
30.73
28.29
28.67
29.97
7.17
29.97
28.36
53
28.62
Payout ratio%
0.40
0.40
0.40
2.78
2.44
3.14
3.97
1.66
0.40
3.13
23.82
3.13
2.05
59
0.426
Shares (diluted)B
0.689
0.664
0.748
0.751
0.794
0.860
0.930
0.961
0.970
1.136
0.427
7.41%
5.58%
95
24.06
Buyback yield%
12.25
9.79
9.94
11.12
10.95
12.90
11.54
8.61
10.40
7.70
13.30
10.40
10.68
73
1.233
D/E ratiox
0.428
0.411
0.388
0.358
0.369
0.317
0.298
0.318
0.323
0.292
1.684
0.317
0.340
24
22.34
Enterprise valuekr M
5.510
4.979
5.402
5.395
5.803
5.858
6.257
6.364
6.872
7.187
8.030
4.37%
3.09%
35
2.383
LT debtkr M
6.673
7.229
7.740
7.275
6.611
6.036
5.632
5.206
4.929
4.532
9.102
(7.27%)
(4.69%)
68
Cost of revenue
5.48%
0.99×
Operating expenses
5.61%
1.00×
Cash and investments
15.13%