1.033
Revenuekr M
8.165
8.360
8.249
8.469
8.489
8.509
8.558
8.792
8.964
9.077
1.062
1.35%
1.06%
74
15.69
Revenue growth%
3.02
3.79
6.17
3.25
5.04
7.19
4.93
3.19
4.40
4.00
9.36
4.40
4.20
53
20.80
Gross margin%
28.77
26.05
27.26
24.85
26.21
26.67
26.30
25.30
26.66
24.40
12.48
26.30
26.25
63
6.87
Operating margin%
22.70
23.58
26.58
24.93
27.87
28.50
28.45
29.67
31.29
34.13
10.79
29.67
28.16
81
19.21
Net margin%
20.20
18.99
17.20
18.86
20.71
20.72
19.01
18.67
18.49
17.61
24.09
18.67
18.93
67
8.473
P/E ratio (avg)x
24.62
23.15
24.61
24.10
24.33
23.04
24.95
24.61
23.47
24.13
36.37
24.13
24.23
24
10.23
EV/EBITx
13.66
15.75
17.47
18.11
16.98
17.41
16.59
18.22
17.72
19.37
16.12
17.72
17.44
27
8.68
FCF yield (avg)%
26.06
24.70
25.49
27.88
30.21
31.85
29.31
29.74
31.28
32.28
11.25
31.28
29.53
48
12.61
FCF margin%
24.62
22.55
20.71
19.62
21.97
20.69
20.84
19.02
20.05
21.97
26.19
20.69
20.78
24
0.374
FCF / Net incomex
0.757
0.781
0.756
0.754
0.791
0.700
0.609
0.597
0.555
0.586
0.176
0.597
0.727
89
20.99
ROIC%
22.90
21.93
20.34
20.55
22.41
23.56
25.20
22.83
22.91
20.29
20.16
22.91
22.62
55
8.01
Return on equity%
2.10
1.02
0.40
0.40
0.40
0.40
0.87
0.40
2.94
0.40
18.73
0.40
0.40
29
19.92
Return on assets%
32.27
32.07
32.67
32.61
35.07
32.35
31.18
32.64
35.25
34.54
10.79
32.64
32.63
17
0.01
EPSkr
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.02%
2.99%
—
13.16
EPS growth%
28.73
26.07
26.46
28.33
29.21
31.34
33.04
32.31
31.84
34.18
12.32
32.31
30.28
44
0.02
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.37%
5.47%
—
0.01
FCF per sharekr
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
5.85%
8.10%
—
0.01
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.20%
3.85%
—
9.08
Div yield (avg)%
17.21
16.80
18.61
17.33
14.56
17.52
19.57
21.79
20.31
22.22
5.73
20.31
18.07
30
26.40
Payout ratio%
5.50
5.48
2.56
2.91
0.86
0.66
1.43
3.39
5.85
3.58
24.12
3.39
3.15
40
369.0
Shares (diluted)M
425.3
408.4
470.7
527.5
509.3
481.0
561.6
560.3
546.9
550.6
359.8
1.57%
2.21%
23
6.92
Buyback yield%
7.77
9.02
9.35
8.27
6.30
3.99
3.84
6.27
8.93
8.72
24.19
6.27
8.02
80
0.313
D/E ratiox
1.059
1.234
1.287
1.486
1.464
1.716
1.971
2.264
2.285
2.501
1.669
2.264
1.601
46
3.134
Enterprise valuekr M
3.927
3.655
3.389
3.158
3.334
3.134
3.292
3.608
3.609
3.879
3.670
3.07%
(0.18%)
17
2.945
LT debtkr M
0.415
0.453
0.435
0.467
0.451
0.478
0.556
0.627
0.592
0.556
0.571
4.28%
2.75%
24
Cost of revenue
0.80%
0.97×
Operating expenses
1.59%
1.05×
Cash and investments
17.65%
Property and equipment
17.18%
Spread over hurdle
12.17%