12.62
Revenuekr M
18.52
19.31
19.97
20.79
21.02
22.18
22.84
24.20
25.47
26.33
13.07
4.60%
3.69%
20
22.58
Revenue growth%
11.25
8.91
10.16
8.77
10.19
9.40
11.74
14.37
14.45
16.05
22.55
14.37
10.72
43
29.02
Gross margin%
23.32
21.08
18.39
17.05
16.19
15.69
17.26
19.18
21.72
24.61
28.23
19.18
18.79
76
8.35
Operating margin%
24.92
23.97
26.83
25.04
25.76
23.53
23.60
23.68
24.64
26.29
17.56
23.68
24.78
76
16.57
Net margin%
22.48
21.39
24.22
26.83
27.11
29.16
29.87
28.60
28.43
30.68
24.02
29.16
27.77
21
29.23
P/E ratio (avg)x
28.09
27.93
27.37
27.85
27.48
28.19
26.75
28.98
30.64
31.28
34.41
28.98
28.01
18
19.13
EV/EBITx
52.15
55.25
64.05
66.30
74.48
75.71
76.38
80.16
86.45
92.50
17.47
80.16
75.10
38
6.40
FCF yield (avg)%
23.12
25.61
23.70
21.68
24.19
23.40
23.53
25.89
27.57
26.15
26.07
25.89
23.95
52
6.53
FCF margin%
11.65
12.87
12.62
11.00
8.78
5.86
5.82
5.72
2.75
0.61
27.09
5.72
7.32
51
0.170
FCF / Net incomex
0.194
0.201
0.218
0.196
0.171
0.171
0.146
0.132
0.127
0.137
1.561
0.137
0.171
84
21.62
ROIC%
6.62
5.24
2.95
2.00
1.30
0.40
0.59
1.40
0.40
0.40
19.59
0.40
1.35
22
21.23
Return on equity%
16.08
17.58
20.30
21.22
22.56
23.77
24.23
25.25
23.68
24.63
17.61
24.23
23.12
80
7.74
Return on assets%
36.33
38.51
40.28
42.33
44.56
46.21
46.64
49.27
50.08
49.81
12.73
49.27
45.38
29
—
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.96%
5.86%
—
6.26
EPS growth%
2.51
5.45
8.28
9.37
6.60
4.44
5.00
6.71
6.35
6.13
10.70
6.13
6.24
87
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.01
(5.66%)
(6.41%)
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
4.50%
5.32%
—
—
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.06%
3.03%
—
17.07
Div yield (avg)%
6.26
8.79
9.06
6.22
8.46
7.65
5.94
5.28
6.87
5.87
15.79
5.94
6.56
8
3.58
Payout ratio%
27.12
25.80
24.26
22.75
25.09
26.25
27.44
25.32
28.12
28.91
19.43
27.44
26.03
56
0.707
Shares (diluted)B
0.992
1.097
1.257
1.496
1.472
1.714
1.811
2.105
2.303
2.662
0.708
12.58%
11.76%
78
18.17
Buyback yield%
39.08
38.29
39.21
40.92
40.30
43.06
44.93
43.16
41.29
43.81
6.39
43.16
41.10
89
0.792
D/E ratiox
1.653
1.571
1.632
1.813
1.891
2.125
2.130
2.231
2.463
2.422
1.579
2.231
2.008
48
16.73
Enterprise valuekr M
31.24
35.76
40.93
39.21
44.42
51.27
55.31
56.32
59.85
58.45
16.49
5.64%
8.17%
30
16.00
LT debtkr M
1.588
1.425
1.375
1.324
1.337
1.173
1.092
1.112
1.142
1.083
6.854
(4.13%)
(4.85%)
95
Cost of revenue
3.61%
0.99×
Operating expenses
3.84%
1.01×
Cash and investments
16.05%
Spread over hurdle
18.67%