28.31
Revenuekr M
66.42
69.60
69.76
70.31
73.49
74.16
75.35
76.20
78.17
80.91
29.36
1.94%
2.34%
34
13.21
Revenue growth%
27.16
24.47
25.05
25.03
22.32
22.27
24.05
23.86
25.97
24.22
11.48
24.05
24.35
16
29.18
Gross margin%
11.89
10.17
11.03
13.18
14.52
14.73
16.73
19.02
17.07
19.35
4.35
17.07
14.63
59
16.73
Operating margin%
23.35
23.94
21.09
20.30
23.28
25.27
23.93
26.22
27.04
27.18
28.90
26.22
23.93
35
20.34
Net margin%
4.50
7.27
6.53
5.32
7.15
8.45
9.18
8.10
6.81
4.67
22.73
8.10
6.98
45
26.16
P/E ratio (avg)x
50.14
47.61
48.53
52.36
58.55
56.27
56.44
61.51
58.18
55.82
35.38
56.44
56.05
44
22.55
EV/EBITx
20.05
20.38
20.87
18.28
18.10
18.80
16.80
16.45
14.17
12.99
23.47
16.45
18.19
39
2.08
FCF yield (avg)%
34.11
35.79
33.53
31.10
33.27
35.29
33.46
35.58
32.98
34.65
2.66
34.65
33.82
16
2.12
FCF margin%
15.40
13.32
10.38
11.23
9.28
9.89
7.77
4.86
3.51
1.01
28.13
4.86
9.58
12
1.447
FCF / Net incomex
1.634
1.686
1.681
1.799
1.841
2.007
2.034
2.108
2.006
2.274
0.900
2.034
1.923
52
29.59
ROIC%
14.12
13.45
16.39
15.16
12.20
11.71
13.55
13.78
15.89
14.66
23.76
13.78
13.95
64
16.44
Return on equity%
29.95
30.51
28.05
29.91
29.96
28.24
30.91
30.29
28.87
27.43
26.11
28.87
29.93
37
7.98
Return on assets%
23.30
24.45
23.72
25.00
22.60
24.38
23.73
23.17
25.69
25.08
26.52
24.38
24.06
19
0.03
EPSkr
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.03
5.08%
6.39%
—
11.84
EPS growth%
16.15
15.35
15.51
17.61
19.94
21.77
20.20
20.59
19.64
20.72
22.94
20.59
19.79
7
0.02
Bookvalue per shkr
0.01
0.01
0.01
—
—
—
—
—
—
—
0.01
(0.34%)
(3.14%)
—
0.03
FCF per sharekr
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
7.11%
5.62%
—
0.01
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.41%
1.36%
—
12.92
Div yield (avg)%
19.78
19.42
17.18
15.72
14.44
14.66
17.45
16.47
16.25
15.91
25.37
16.25
16.36
63
8.68
Payout ratio%
16.24
16.44
19.14
20.07
21.41
19.99
22.66
19.82
22.33
19.36
3.14
19.99
19.91
69
0.948
Shares (diluted)B
1.391
1.541
1.616
1.720
1.875
2.133
2.374
2.389
2.412
2.423
0.945
5.27%
6.78%
54
7.76
Buyback yield%
21.35
18.68
17.61
18.02
16.74
18.42
19.97
18.68
17.46
18.40
21.84
18.42
18.41
25
1.597
D/E ratiox
0.607
0.619
0.571
0.579
0.604
0.633
0.703
0.705
0.746
0.775
0.329
0.705
0.626
88
30.38
Enterprise valuekr M
4.943
5.575
5.133
5.613
6.124
6.614
7.296
7.484
8.417
9.474
63.02
9.12%
7.20%
28
56.73
LT debtkr M
32.86
32.07
34.22
32.34
36.44
38.90
40.37
37.40
36.12
41.09
51.62
2.43%
3.19%
72
Cost of revenue
2.18%
0.98×
Operating expenses
2.96%
1.06×
Property and equipment
17.44%
Goodwill & intangibles
17.05%
Spread over hurdle
16.82%