7.826
Revenuekr M
7.871
8.331
8.886
9.113
9.472
10.15
10.77
11.06
11.32
11.67
7.999
4.27%
4.33%
46
11.85
Revenue growth%
6.03
5.15
5.00
6.25
4.01
3.29
1.33
0.40
0.40
2.27
4.69
1.33
3.65
24
11.66
Gross margin%
28.33
25.95
23.98
22.00
20.19
21.46
22.09
23.49
26.07
25.52
25.96
23.49
23.74
68
22.32
Operating margin%
17.69
15.75
16.46
19.05
21.18
22.46
24.59
22.04
19.12
18.42
6.49
22.04
19.09
82
2.32
Net margin%
7.39
10.01
7.09
9.56
10.40
11.18
10.67
7.81
5.01
6.33
5.40
7.81
8.69
54
14.64
P/E ratio (avg)x
10.30
8.711
7.716
7.299
7.451
7.190
6.685
5.985
5.700
5.606
31.59
5.985
7.245
78
20.94
EV/EBITx
34.03
33.92
35.29
35.11
37.59
40.25
37.59
34.24
33.61
34.75
25.38
34.75
34.93
79
17.63
FCF yield (avg)%
8.19
5.67
8.18
7.18
6.10
5.34
8.05
9.25
11.63
13.09
6.06
9.25
8.11
24
7.96
FCF margin%
12.40
14.60
12.58
11.88
9.94
7.91
7.23
7.10
4.44
2.03
13.77
7.10
8.92
88
1.359
FCF / Net incomex
1.389
1.435
1.535
1.480
1.365
1.364
1.228
1.119
0.984
0.886
1.704
1.119
1.365
52
26.71
ROIC%
29.76
27.96
28.55
29.24
31.64
33.63
32.68
32.96
30.84
32.59
19.44
32.68
31.24
52
23.59
Return on equity%
11.41
8.95
8.06
6.44
5.78
5.73
5.02
2.49
2.01
5.01
6.89
5.01
5.75
35
27.65
Return on assets%
10.22
9.26
6.57
5.90
8.61
8.88
10.69
10.11
12.23
10.76
26.85
10.69
9.68
23
—
EPSkr
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.84%
7.09%
—
18.25
EPS growth%
12.52
12.20
14.20
11.93
12.23
14.72
15.76
13.74
14.81
11.98
10.22
14.72
13.13
89
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
7.85%
8.49%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
3.97%
1.56%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(3.48%)
(2.69%)
—
21.40
Div yield (avg)%
8.07
7.71
8.80
10.29
8.65
7.15
7.02
5.49
7.21
5.44
19.98
7.02
7.46
93
29.12
Payout ratio%
0.40
0.40
0.40
0.40
0.98
1.03
0.40
2.23
0.40
0.69
13.22
0.69
0.40
31
1.962
Shares (diluted)B
2.358
2.480
2.746
2.806
2.801
3.111
3.564
3.593
3.548
4.049
1.965
7.64%
6.52%
46
15.54
Buyback yield%
32.29
34.16
32.66
35.49
38.16
38.59
35.75
32.78
32.70
31.02
7.04
32.78
33.47
8
0.941
D/E ratiox
0.286
0.270
0.240
0.256
0.245
0.233
0.251
0.221
0.213
0.214
0.547
0.221
0.243
53
7.885
Enterprise valuekr M
6.744
6.700
6.996
5.992
5.446
5.538
5.994
6.293
6.758
6.131
7.099
2.40%
(1.93%)
75
9.887
LT debtkr M
2.064
1.915
1.692
1.793
1.707
1.585
1.432
1.486
1.478
1.378
2.122
(4.19%)
(3.77%)
59
Cost of revenue
4.29%
1.00×
Operating expenses
3.66%
0.94×
Property and equipment
16.84%
Cash and investments
16.82%
Spread over hurdle
16.07%