26.41
Revenuekr M
48.83
49.16
48.41
47.54
47.05
46.48
47.09
47.19
47.66
48.08
29.52
0.43%
0.04%
45
25.08
Revenue growth%
14.25
12.21
11.87
14.62
12.88
11.69
11.98
11.78
9.26
7.92
17.32
11.69
11.93
12
10.90
Gross margin%
8.67
6.43
8.30
10.00
8.50
6.67
6.31
8.07
7.15
9.72
5.59
7.15
8.18
59
6.45
Operating margin%
0.40
0.40
1.06
3.77
4.53
4.11
3.41
3.69
0.98
0.40
19.47
3.41
2.23
57
7.58
Net margin%
25.21
27.93
25.85
23.33
25.91
23.84
21.67
19.37
19.62
17.10
21.39
19.62
23.59
18
11.03
P/E ratio (avg)x
29.86
33.49
38.02
37.99
37.81
34.78
32.17
31.41
31.71
28.98
31.85
31.71
32.83
83
19.30
EV/EBITx
29.70
28.29
29.37
29.21
32.96
33.37
32.81
34.82
36.50
33.57
7.463
33.57
32.88
78
6.49
FCF yield (avg)%
32.34
31.13
31.66
31.37
29.72
27.98
25.84
28.62
30.92
28.45
9.43
28.45
30.32
89
13.83
FCF margin%
18.95
21.91
23.88
21.95
21.98
20.73
20.90
18.34
18.03
15.49
14.41
18.34
20.81
51
0.849
FCF / Net incomex
1.328
1.222
1.318
1.284
1.269
1.402
1.323
1.475
1.483
1.482
0.854
1.475
1.325
16
9.51
ROIC%
16.18
17.19
18.25
20.37
18.58
19.94
21.83
22.67
22.44
20.61
23.71
21.83
20.16
74
13.25
Return on equity%
24.55
24.68
24.09
23.75
24.07
25.76
28.56
28.88
31.68
32.42
29.65
28.88
25.22
48
22.92
Return on assets%
5.50
3.33
2.20
2.54
1.82
4.45
7.23
5.02
6.42
7.81
11.55
6.42
4.73
13
0.01
EPSkr
—
—
—
—
—
—
—
—
—
—
0.01
(0.98%)
(0.39%)
—
12.62
EPS growth%
16.23
16.44
13.82
12.74
14.62
16.28
18.43
15.50
15.96
15.61
12.62
15.96
15.78
23
—
Bookvalue per shkr
0.01
—
0.01
0.01
—
0.01
—
—
—
—
0.01
(1.97%)
(0.90%)
—
0.01
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
0.01
1.73%
(0.63%)
—
0.01
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(4.17%)
(3.23%)
—
5.36
Div yield (avg)%
22.68
21.03
18.09
16.44
19.08
21.90
22.73
20.80
19.20
19.27
14.99
20.80
20.03
62
8.32
Payout ratio%
25.32
23.34
25.63
23.65
22.77
23.64
21.27
18.54
17.07
15.41
28.55
18.54
23.06
73
3.384
Shares (diluted)B
3.669
4.051
3.906
4.427
4.402
4.472
4.506
4.373
4.541
5.132
3.510
3.11%
4.48%
79
3.98
Buyback yield%
6.62
4.75
5.67
5.18
6.75
6.42
3.82
4.25
4.63
4.43
25.92
4.43
4.96
31
1.366
D/E ratiox
0.743
0.742
0.785
0.757
0.731
0.765
0.761
0.730
0.742
0.772
0.938
0.761
0.750
33
8.472
Enterprise valuekr M
11.77
10.47
11.28
10.68
9.181
8.832
8.822
7.723
6.946
6.951
9.955
(5.41%)
(5.44%)
59
30.70
LT debtkr M
28.94
32.54
36.19
38.82
41.51
39.09
39.19
36.17
36.80
38.17
34.21
(1.66%)
3.07%
90
Cost of revenue
(0.04%)
0.99×
Operating expenses
0.06%
1.00×
Cash and investments
17.94%
Goodwill & intangibles
15.42%
Spread over hurdle
13.27%