1.725
Revenuekr M
2.125
2.130
2.171
2.163
2.233
2.260
2.285
2.345
2.422
2.419
1.882
1.61%
1.55%
75
4.44
Revenue growth%
3.40
2.65
0.40
1.82
4.09
1.30
0.40
1.21
2.21
0.40
16.97
1.21
1.56
67
22.80
Gross margin%
16.40
13.94
10.94
12.48
10.62
8.49
10.97
9.72
8.14
10.76
9.44
9.72
10.85
13
18.94
Operating margin%
27.26
25.67
25.20
22.21
24.53
23.14
23.11
21.05
21.38
21.93
27.76
21.93
23.12
81
18.97
Net margin%
7.80
8.24
7.49
8.77
11.34
9.04
10.97
8.61
11.47
9.25
19.23
9.25
8.91
33
13.50
P/E ratio (avg)x
40.56
46.42
54.61
65.15
71.41
80.83
85.84
92.48
96.33
110.8
7.875
92.48
76.12
59
33.66
EV/EBITx
31.94
29.31
28.83
30.12
29.64
30.14
31.79
32.04
31.82
34.04
14.51
31.82
30.97
39
12.13
FCF yield (avg)%
14.82
13.93
13.82
14.15
13.13
13.34
15.68
16.61
15.28
13.93
5.21
15.28
14.04
36
10.87
FCF margin%
25.18
22.28
23.65
24.42
21.98
23.20
24.73
24.30
25.73
24.37
29.44
24.37
24.33
12
1.309
FCF / Net incomex
0.511
0.532
0.532
0.581
0.609
0.610
0.712
0.813
0.809
0.949
0.996
0.809
0.609
18
7.21
ROIC%
10.86
10.08
7.70
7.56
10.29
11.90
13.11
10.40
12.35
14.95
7.59
12.35
10.63
92
24.84
Return on equity%
18.93
17.39
18.12
16.11
15.32
16.91
18.78
18.75
18.77
17.70
22.20
18.75
17.91
12
28.45
Return on assets%
33.54
34.55
33.12
32.52
34.19
32.75
34.01
36.57
39.23
40.89
7.12
36.57
34.10
71
0.30
EPSkr
0.30
0.32
0.29
0.32
0.30
0.30
0.30
0.33
0.33
0.33
0.32
2.49%
0.89%
—
28.71
EPS growth%
24.12
24.35
22.46
20.72
20.16
21.70
19.30
20.83
21.34
23.24
14.85
21.34
21.52
35
0.76
Bookvalue per shkr
0.40
0.38
0.41
0.39
0.35
0.37
0.39
0.37
0.40
0.39
0.80
2.64%
(0.16%)
—
0.20
FCF per sharekr
0.22
0.24
0.25
0.27
0.25
0.28
0.28
0.28
0.29
0.30
0.78
3.60%
2.10%
—
0.61
Dividend per shkr
0.85
0.91
1.02
1.12
1.15
1.10
1.24
1.43
1.51
1.66
0.12
7.66%
7.59%
—
15.29
Div yield (avg)%
5.75
7.07
5.30
6.55
5.11
2.64
1.69
3.23
5.55
5.94
10.85
3.23
5.42
87
17.62
Payout ratio%
10.89
7.94
5.92
6.33
4.22
4.46
5.03
7.69
9.00
10.09
5.25
7.69
7.01
28
2.156
Shares (diluted)M
3.852
4.477
4.932
5.567
6.775
7.128
7.866
9.161
10.90
10.85
2.106
9.87%
11.41%
70
14.04
Buyback yield%
26.72
28.48
28.17
25.64
28.43
29.03
28.01
27.86
29.99
27.47
8.20
28.01
28.09
25
0.690
D/E ratiox
1.350
1.397
1.298
1.486
1.426
1.515
1.753
1.625
1.547
1.460
1.725
1.547
1.473
93
1.400
Enterprise valuekr M
0.674
0.741
0.755
0.760
0.828
0.775
0.826
0.815
0.755
0.738
2.619
(2.26%)
2.01%
42
2.311
LT debtkr M
1.162
1.248
1.333
1.460
1.502
1.443
1.599
1.609
1.757
1.754
0.662
3.15%
3.62%
65
Cost of revenue
1.35%
0.98×
Operating expenses
1.52%
1.00×
Cash and investments
15.34%
Spread over hurdle
57.48%