11.28
Revenuekr M
6.790
7.468
7.953
8.748
9.468
10.18
11.14
11.93
13.13
13.98
11.85
8.11%
8.55%
43
12.91
Revenue growth%
26.58
29.41
26.87
26.15
27.01
28.45
27.10
27.35
26.78
24.50
27.45
27.10
26.94
56
22.56
Gross margin%
23.47
21.29
19.67
17.44
18.66
19.61
22.18
23.85
26.49
27.49
7.21
23.85
21.74
41
20.21
Operating margin%
24.49
21.90
20.00
18.92
18.50
18.45
15.67
12.79
13.16
13.16
15.66
13.16
18.48
65
6.89
Net margin%
9.78
8.70
7.16
7.78
6.38
3.81
1.34
0.40
1.80
1.53
12.20
1.53
5.09
51
15.90
P/E ratio (avg)x
12.04
13.35
13.29
14.25
14.08
15.19
15.56
15.18
17.01
17.52
30.11
15.56
14.71
93
11.29
EV/EBITx
30.22
32.14
34.75
38.57
42.28
46.25
47.37
54.22
63.30
66.25
28.22
54.22
44.26
28
25.56
FCF yield (avg)%
19.48
19.71
18.82
17.86
18.95
20.90
23.30
26.06
26.70
25.39
10.82
25.39
20.31
64
5.53
FCF margin%
25.41
26.41
26.52
28.36
28.56
26.99
25.95
25.50
25.73
25.37
10.29
25.73
26.18
6
0.191
FCF / Net incomex
0.544
0.569
0.644
0.667
0.735
0.781
0.865
0.872
0.870
0.941
0.529
0.870
0.758
82
16.43
ROIC%
27.42
28.89
28.69
31.37
31.01
29.84
32.24
34.11
36.75
39.65
26.86
34.11
31.19
31
18.43
Return on equity%
5.88
3.49
2.11
4.75
2.68
4.14
3.69
3.73
1.59
0.40
19.60
3.69
3.59
39
3.11
Return on assets%
18.29
17.40
16.37
18.02
17.15
19.91
19.21
21.03
19.53
17.54
15.17
19.53
18.16
78
0.01
EPSkr
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.03%
2.00%
—
13.34
EPS growth%
23.61
25.99
24.45
21.93
22.30
23.41
22.85
25.20
26.59
28.31
16.48
25.20
24.03
34
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(5.19%)
(5.35%)
—
0.02
FCF per sharekr
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.45%
(1.67%)
—
0.01
Dividend per shkr
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.27%
5.27%
—
12.81
Div yield (avg)%
13.01
13.70
15.89
13.48
12.36
10.77
9.35
11.61
12.80
15.48
22.43
11.61
12.90
41
27.27
Payout ratio%
15.82
18.11
18.80
16.83
17.06
16.01
17.30
19.98
22.82
22.79
18.25
19.98
17.71
67
0.385
Shares (diluted)B
0.641
0.687
0.794
0.808
0.823
0.943
1.096
1.325
1.316
1.378
0.374
10.86%
9.99%
38
10.06
Buyback yield%
0.40
3.03
4.93
4.66
6.13
6.67
8.58
5.61
4.36
7.18
12.73
6.67
5.27
16
1.043
D/E ratiox
0.400
0.396
0.364
0.371
0.373
0.394
0.374
0.402
0.393
0.343
1.034
0.393
0.384
33
1.186
Enterprise valuekr M
9.410
8.314
7.544
6.740
6.128
6.293
6.711
6.102
6.573
6.548
6.320
1.33%
(3.91%)
13
10.89
LT debtkr M
4.107
3.809
4.111
4.139
3.556
3.499
3.618
3.944
3.984
3.493
0.815
(0.35%)
(3.16%)
69
Cost of revenue
8.55%
1.00×
Operating expenses
9.38%
1.08×
Goodwill & intangibles
18.30%
Cash and investments
16.24%
Spread over hurdle
(4.78%)