6.623
Revenuekr B
9.560
9.947
10.21
10.28
10.52
10.99
11.59
11.83
12.43
12.83
6.965
4.06%
3.12%
17
24.55
Revenue growth%
8.09
6.09
8.13
8.88
9.75
7.33
8.71
8.66
7.87
9.48
23.48
8.66
8.39
27
24.33
Gross margin%
20.95
22.65
24.74
25.04
22.70
24.22
22.86
22.83
20.41
21.55
20.15
22.83
22.76
40
9.89
Operating margin%
19.90
17.56
14.56
13.11
11.82
11.65
9.67
11.12
9.49
8.75
11.77
9.67
11.74
87
10.77
Net margin%
24.40
25.63
23.90
25.57
27.49
29.00
30.21
31.07
28.30
26.23
18.19
29.00
26.86
35
36.94
P/E ratio (avg)x
49.56
48.18
51.78
48.56
56.76
66.06
76.71
78.78
80.62
76.92
10.13
76.92
61.41
55
37.28
EV/EBITx
20.03
20.54
21.53
23.72
26.17
25.80
24.64
23.52
23.69
22.59
36.45
23.69
23.61
56
28.73
FCF yield (avg)%
20.02
18.52
18.84
21.41
21.37
20.93
22.22
20.83
20.82
23.54
18.26
20.93
20.88
10
15.99
FCF margin%
4.26
6.35
7.15
7.87
5.48
3.63
1.86
4.78
7.09
8.94
2.65
4.78
5.91
18
1.670
FCF / Net incomex
0.768
0.845
0.735
0.686
0.625
0.581
0.539
0.488
0.472
0.489
1.220
0.489
0.603
63
11.23
ROIC%
17.95
18.22
15.64
14.91
17.44
17.09
16.35
16.11
18.85
17.32
29.43
17.09
17.21
10
20.11
Return on equity%
5.16
2.46
4.82
2.12
0.98
0.40
0.96
2.43
0.55
0.40
13.31
0.55
1.55
33
7.62
Return on assets%
1.03
2.24
1.54
0.40
0.40
2.42
0.40
0.70
0.43
1.08
22.91
0.70
0.86
44
1.07
EPSkr
4.32
4.07
4.39
3.95
3.62
3.78
3.81
3.76
3.72
3.48
1.12
(0.76%)
(1.79%)
—
14.32
EPS growth%
2.01
1.54
3.48
4.25
3.41
6.25
8.02
5.42
6.32
5.75
29.94
6.25
4.83
84
4.18
Bookvalue per shkr
3.26
3.55
3.76
3.49
3.26
3.68
3.44
3.86
3.81
3.84
1.27
3.28%
0.86%
—
2.66
FCF per sharekr
6.00
6.42
7.01
7.47
8.13
8.19
8.85
8.88
10.14
10.15
3.81
4.54%
6.20%
—
3.43
Dividend per shkr
1.06
1.16
1.29
1.39
1.54
1.51
1.37
1.27
1.41
1.35
2.24
(2.55%)
3.54%
—
17.43
Div yield (avg)%
15.70
18.11
19.97
21.24
22.87
20.66
18.95
21.84
23.39
22.05
22.47
21.84
20.95
45
25.59
Payout ratio%
11.31
11.86
12.77
10.47
9.43
7.07
8.90
7.89
6.93
8.33
21.71
7.89
9.17
26
0.793
Shares (diluted)B
1.161
1.234
1.124
1.290
1.301
1.374
1.279
1.293
1.188
1.360
0.797
0.89%
2.56%
28
3.33
Buyback yield%
16.58
19.27
20.61
22.06
19.09
19.20
18.60
19.79
18.13
15.60
2.11
18.60
19.15
66
0.795
D/E ratiox
1.236
1.311
1.437
1.377
1.552
1.557
1.691
1.634
1.869
2.051
0.233
1.691
1.554
63
10.45
Enterprise valuekr B
1.226
1.337
1.224
1.297
1.326
1.474
1.372
1.415
1.376
1.354
6.649
0.42%
0.37%
74
3.160
LT debtkr B
5.993
6.547
6.319
6.766
6.569
7.071
7.152
7.038
6.499
5.731
7.509
(2.69%)
(0.87%)
33
Cost of revenue
3.06%
0.99×
Operating expenses
3.39%
1.03×
Cash and investments
15.66%
Spread over hurdle
15.90%