0.997
Revenuekr B
1.210
1.241
1.233
1.278
1.272
1.285
1.303
1.327
1.351
1.346
1.077
1.13%
1.04%
38
2.54
Revenue growth%
27.10
27.90
29.19
31.06
30.70
29.88
28.29
29.07
26.26
26.30
5.88
28.29
28.68
35
18.49
Gross margin%
6.74
5.29
2.49
5.04
5.66
8.07
9.58
11.55
12.17
9.88
28.32
9.88
7.40
56
9.78
Operating margin%
5.32
4.72
5.33
5.49
6.39
4.66
2.04
0.40
2.91
3.95
10.26
2.91
4.69
86
22.76
Net margin%
4.78
4.13
2.78
0.73
0.40
0.40
0.40
0.40
0.88
1.36
26.86
0.40
0.81
73
6.758
P/E ratio (avg)x
40.39
45.56
43.82
45.50
49.38
50.60
49.72
50.47
54.56
63.17
12.14
50.60
49.55
35
14.09
EV/EBITx
17.14
18.77
17.37
17.40
19.39
18.56
20.14
21.55
21.29
23.34
11.19
21.29
19.08
63
25.08
FCF yield (avg)%
37.88
38.59
39.80
41.47
42.46
40.54
40.92
38.47
38.72
37.62
25.16
38.72
39.26
36
11.25
FCF margin%
27.28
27.18
25.43
23.20
24.58
24.25
24.41
23.04
23.77
22.12
17.20
23.77
24.33
5
1.487
FCF / Net incomex
1.778
1.848
2.093
2.169
2.460
2.700
2.978
2.877
3.340
3.904
1.732
2.978
2.580
47
9.53
ROIC%
8.67
7.64
5.01
7.08
6.97
9.03
10.77
9.57
10.19
11.27
9.17
10.19
8.85
82
11.07
Return on equity%
9.28
7.21
8.42
10.08
10.56
10.77
12.85
15.26
14.28
13.22
20.05
13.22
10.66
48
16.94
Return on assets%
3.20
3.05
1.56
2.71
1.26
1.41
1.37
2.05
4.40
6.54
26.29
2.05
2.38
44
0.40
EPSkr
0.60
0.64
0.67
0.60
0.65
0.60
0.62
0.63
0.60
0.55
0.44
(3.18%)
(0.34%)
—
15.12
EPS growth%
0.40
1.89
0.40
0.40
2.58
0.87
0.83
0.40
0.40
3.00
13.25
0.83
0.61
27
0.32
Bookvalue per shkr
0.15
0.15
0.15
0.13
0.13
0.14
0.15
0.16
0.15
0.15
0.42
2.38%
(0.24%)
—
0.52
FCF per sharekr
0.31
0.34
0.34
0.39
0.42
0.43
0.42
0.41
0.43
0.45
0.24
1.33%
5.23%
—
0.13
Dividend per shkr
0.54
0.59
0.64
0.65
0.61
0.58
0.61
0.56
0.62
0.64
0.28
0.92%
1.01%
—
23.08
Div yield (avg)%
27.62
29.65
29.49
32.43
30.15
28.67
31.48
28.64
28.05
30.26
17.99
28.67
29.57
67
22.45
Payout ratio%
32.09
30.90
31.97
33.60
36.16
39.09
39.60
41.11
40.20
37.62
23.84
39.60
36.89
46
0.463
Shares (diluted)B
0.889
1.054
1.143
1.207
1.403
1.534
1.849
2.058
2.274
2.743
0.451
14.34%
13.08%
68
23.71
Buyback yield%
11.75
12.34
12.94
15.36
17.11
19.02
20.19
19.19
16.29
19.20
25.12
19.19
16.70
35
1.781
D/E ratiox
0.257
0.290
0.318
0.363
0.424
0.450
0.438
0.466
0.489
0.482
0.946
0.466
0.431
46
0.427
Enterprise valuekr B
0.602
0.644
0.693
0.672
0.782
0.752
0.736
0.769
0.851
0.945
1.216
3.86%
5.90%
39
222.6
LT debtkr M
169.2
183.3
176.2
183.7
186.6
173.9
187.5
208.2
187.0
210.6
919.2
2.45%
3.03%
12
Cost of revenue
0.55%
0.95×
Operating expenses
1.56%
1.05×
Cash and investments
18.10%
Property and equipment
16.15%
Spread over hurdle
49.47%