3.517
Revenuekr M
9.049
9.417
9.637
9.905
9.951
10.42
10.73
10.85
11.25
11.27
3.828
2.53%
2.46%
65
8.33
Revenue growth%
25.24
23.66
22.27
23.26
22.06
23.42
23.31
26.01
27.64
29.42
29.13
26.01
23.54
92
6.14
Gross margin%
6.84
8.35
10.73
9.96
7.29
8.62
5.99
6.18
7.90
10.01
6.82
7.90
8.13
75
18.07
Operating margin%
8.29
7.25
9.79
11.01
13.95
15.87
13.76
13.59
12.47
10.04
9.22
13.59
11.74
28
3.68
Net margin%
11.64
9.91
10.80
9.86
7.20
5.58
7.18
8.53
7.90
10.10
3.27
7.90
9.20
74
28.63
P/E ratio (avg)x
8.434
9.404
10.12
10.08
9.706
10.54
10.49
10.56
10.57
11.82
19.08
10.56
10.31
8
30.28
EV/EBITx
6.300
6.148
6.145
6.011
6.146
5.241
5.104
4.983
5.175
4.559
32.53
5.104
5.626
18
20.37
FCF yield (avg)%
10.64
12.24
12.60
9.99
7.30
5.08
7.99
8.56
9.50
8.99
15.51
8.56
9.25
78
28.84
FCF margin%
15.94
14.70
16.17
17.07
15.53
13.51
14.60
12.41
9.50
9.90
10.40
12.41
14.65
47
0.234
FCF / Net incomex
0.940
0.864
0.791
0.719
0.644
0.684
0.718
0.689
0.683
0.650
0.791
0.684
0.704
14
24.40
ROIC%
21.84
22.19
20.64
18.63
16.14
18.18
18.65
17.69
16.82
16.96
24.73
17.69
18.40
57
16.77
Return on equity%
28.36
27.63
30.58
30.75
31.64
34.55
35.21
34.98
37.38
36.53
11.55
35.21
33.10
30
6.24
Return on assets%
30.23
33.01
33.11
30.18
27.95
26.43
24.63
25.17
25.72
24.43
7.05
25.17
27.19
61
0.19
EPSkr
0.29
0.32
0.31
0.34
0.33
0.38
0.39
0.42
0.44
0.52
0.19
9.72%
5.99%
—
27.51
EPS growth%
29.57
26.69
29.46
30.88
29.83
29.49
29.27
27.15
24.92
27.11
29.78
27.15
29.37
47
0.23
Bookvalue per shkr
0.12
0.14
0.14
0.15
0.14
0.16
0.16
0.16
0.18
0.20
0.05
6.37%
5.82%
—
0.09
FCF per sharekr
0.34
0.33
0.32
0.28
0.27
0.26
0.25
0.23
0.24
0.25
0.34
(2.06%)
(2.62%)
—
0.10
Dividend per shkr
0.11
0.12
0.12
0.11
0.11
0.13
0.14
0.14
0.13
0.13
0.13
2.52%
0.54%
—
11.47
Div yield (avg)%
26.75
27.16
29.14
26.61
25.19
25.76
28.02
28.87
26.91
27.18
8.83
27.18
27.04
44
2.40
Payout ratio%
4.94
2.03
4.20
3.92
5.22
5.04
2.78
3.41
4.33
4.77
20.95
4.33
4.27
74
25.79
Shares (diluted)M
32.40
36.34
43.19
47.42
47.65
57.00
55.48
57.48
59.74
60.38
26.74
4.85%
7.35%
86
21.47
Buyback yield%
3.39
4.05
6.02
6.58
6.10
4.15
1.95
0.40
0.70
1.25
27.17
1.25
3.72
17
0.544
D/E ratiox
1.554
1.690
1.805
1.963
2.035
2.076
2.007
1.870
2.149
2.291
1.672
2.076
1.985
33
6.262
Enterprise valuekr M
7.771
7.795
7.287
8.041
8.023
8.968
9.160
10.20
9.879
9.869
5.086
4.23%
2.38%
9
3.268
LT debtkr M
3.365
3.238
2.923
2.804
2.678
2.830
2.480
2.633
2.775
2.438
3.613
(1.86%)
(2.91%)
63
Cost of revenue
2.67%
1.02×
Operating expenses
2.51%
1.00×
Cash and investments
16.97%
Property and equipment
14.72%
Spread over hurdle
10.68%