42.80
Revenuekr M
25.57
26.87
27.68
29.76
30.85
32.92
34.55
37.14
38.53
39.95
47.62
5.30%
4.90%
50
29.56
Revenue growth%
34.68
36.92
39.79
42.07
44.72
44.98
45.37
45.48
47.17
48.37
17.35
45.48
44.85
33
9.78
Gross margin%
15.74
16.17
14.53
16.07
16.10
17.61
18.43
19.48
21.49
22.97
26.62
19.48
16.89
53
22.12
Operating margin%
13.50
12.57
14.05
14.12
14.15
15.93
16.86
15.22
14.40
15.84
5.82
15.84
14.27
19
11.19
Net margin%
20.89
20.69
23.55
22.20
23.20
22.72
23.56
26.52
26.07
26.25
27.16
26.07
23.38
19
33.47
P/E ratio (avg)x
16.96
18.82
20.47
20.93
24.48
25.25
29.75
35.44
40.64
43.65
26.02
35.44
24.87
41
27.70
EV/EBITx
10.47
9.379
8.443
8.631
8.293
7.874
7.785
6.961
7.173
7.025
32.55
7.173
8.084
82
22.63
FCF yield (avg)%
6.41
4.32
5.47
5.67
5.43
7.23
9.64
7.51
6.68
5.36
16.18
7.23
6.04
77
12.87
FCF margin%
28.06
30.57
32.26
32.23
31.85
32.85
30.84
30.08
28.84
29.08
20.73
30.08
30.70
77
0.677
FCF / Net incomex
0.866
0.915
1.054
1.152
1.096
1.068
1.199
1.267
1.409
1.517
1.064
1.267
1.124
27
27.38
ROIC%
11.78
11.10
12.64
13.31
11.01
12.06
14.18
15.49
14.57
14.72
3.94
14.57
12.97
40
12.71
Return on equity%
25.38
23.41
20.67
22.39
21.17
20.87
19.85
19.01
17.91
15.71
10.84
19.01
20.77
29
8.93
Return on assets%
23.12
21.82
24.32
26.76
27.18
26.44
25.54
26.89
29.46
29.47
22.26
26.89
26.60
59
0.42
EPSkr
2.50
2.48
2.70
2.56
2.77
2.58
2.53
2.63
2.45
2.49
0.44
(2.10%)
0.63%
—
16.72
EPS growth%
25.55
22.57
23.72
23.85
26.27
24.79
24.50
21.65
18.73
19.16
10.03
21.65
23.79
46
1.84
Bookvalue per shkr
1.97
2.09
2.24
2.49
2.89
2.92
3.17
3.06
3.03
2.83
1.55
(0.36%)
4.67%
—
0.80
FCF per sharekr
1.28
1.15
1.21
1.24
1.17
1.19
1.12
1.13
1.15
1.04
1.21
(2.44%)
(1.47%)
—
0.37
Dividend per shkr
0.42
0.40
0.43
0.48
0.47
0.54
0.58
0.58
0.56
0.64
1.23
6.45%
5.30%
—
13.81
Div yield (avg)%
17.52
20.19
22.63
23.33
25.69
23.44
24.23
22.87
24.84
24.20
5.69
24.20
23.39
15
17.11
Payout ratio%
6.78
4.78
6.89
8.93
8.55
6.00
5.26
3.28
1.71
1.48
5.61
3.28
5.63
41
7.032
Shares (diluted)M
4.769
4.813
4.268
4.500
4.716
4.898
5.002
4.575
4.392
4.756
7.292
0.17%
(0.88%)
31
14.35
Buyback yield%
7.73
4.98
4.42
3.45
4.38
4.79
3.75
3.12
3.99
4.60
8.26
3.99
4.40
82
0.369
D/E ratiox
0.148
0.143
0.151
0.137
0.136
0.133
0.119
0.109
0.115
0.126
1.502
0.119
0.134
71
33.77
Enterprise valuekr M
51.30
55.38
55.46
51.24
52.75
59.10
62.83
68.34
72.53
68.50
31.37
5.37%
3.64%
27
8.048
LT debtkr M
33.25
30.52
26.77
29.15
32.11
35.08
32.78
31.81
30.35
30.40
26.92
(1.09%)
(1.20%)
42
Cost of revenue
5.01%
1.01×
Operating expenses
5.09%
1.02×
Cash and investments
18.70%
Property and equipment
15.58%
Spread over hurdle
(0.58%)