56.05
Revenuekr M
46.97
47.53
48.32
49.00
50.74
53.79
56.75
59.61
60.55
63.52
61.92
4.60%
3.34%
85
20.27
Revenue growth%
18.32
15.81
14.83
13.71
11.19
11.79
14.62
14.48
12.72
14.27
5.09
14.27
14.37
40
12.98
Gross margin%
20.01
22.66
21.74
21.09
18.97
20.96
23.59
24.58
25.93
25.88
20.14
24.58
22.20
91
13.73
Operating margin%
8.67
10.05
12.06
9.62
8.48
10.34
11.73
9.71
9.66
10.54
9.13
10.34
9.88
39
25.35
Net margin%
28.83
28.22
30.80
33.63
32.77
33.36
30.55
32.15
31.76
30.73
21.84
31.76
31.28
68
18.71
P/E ratio (avg)x
34.35
37.11
37.81
42.75
47.36
49.30
48.74
56.37
67.04
76.17
34.46
56.37
48.05
7
28.45
EV/EBITx
19.00
19.00
18.08
17.01
19.11
18.75
18.82
16.65
16.94
16.19
25.78
16.94
18.41
49
22.67
FCF yield (avg)%
18.87
18.99
20.08
21.13
23.99
25.97
26.32
27.67
26.00
25.48
3.69
26.00
24.73
19
4.86
FCF margin%
8.00
6.17
5.43
6.06
8.10
8.44
10.14
12.63
14.91
17.03
9.45
12.63
8.27
12
1.402
FCF / Net incomex
1.866
2.125
2.268
2.492
2.953
2.938
3.176
3.197
3.572
3.734
0.467
3.197
2.946
13
9.44
ROIC%
19.77
18.51
18.38
16.34
15.46
15.56
13.13
12.38
11.08
14.03
16.59
13.13
15.51
33
12.55
Return on equity%
8.78
11.70
10.29
8.11
10.51
12.10
14.42
15.42
16.35
19.32
15.81
15.42
11.90
15
2.78
Return on assets%
28.18
25.57
24.40
22.20
20.47
23.01
22.55
24.70
25.21
22.98
24.70
23.01
23.70
73
0.01
EPSkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
1.19%
1.29%
—
16.31
EPS growth%
15.85
13.01
13.75
12.51
12.76
14.91
12.07
9.73
7.02
9.27
14.77
9.73
12.64
67
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.01
(1.54%)
(0.84%)
—
0.02
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.87%)
(2.96%)
—
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
0.01
5.89%
8.92%
—
22.64
Div yield (avg)%
21.36
21.93
21.46
20.62
23.51
26.14
25.46
22.50
24.51
27.34
29.99
25.46
23.01
52
4.52
Payout ratio%
7.86
5.70
3.90
1.78
1.32
0.40
0.40
0.40
2.43
3.30
25.90
0.40
2.10
66
3.051
Shares (diluted)B
4.350
4.948
5.652
6.533
6.663
6.274
6.070
6.875
6.422
6.990
3.064
0.96%
5.81%
36
25.32
Buyback yield%
1.62
1.42
1.12
0.40
0.40
0.70
0.40
2.67
3.37
4.28
15.17
2.67
1.27
40
1.226
D/E ratiox
1.511
1.461
1.540
1.680
1.896
1.939
2.207
2.088
2.339
2.591
1.197
2.207
1.918
93
33.41
Enterprise valuekr M
68.01
78.30
84.70
92.19
105.7
109.5
107.2
99.52
94.55
89.16
9.548
(3.35%)
2.44%
58
47.56
LT debtkr M
27.23
28.80
33.37
37.18
42.39
44.57
50.34
52.86
52.83
62.22
22.53
7.98%
8.38%
73
Cost of revenue
3.34%
1.00×
Operating expenses
2.69%
0.94×
Cash and investments
15.87%
Spread over hurdle
(2.96%)