3.390
Revenuekr M
8.267
8.436
8.575
8.695
8.638
8.664
8.894
9.033
9.254
9.382
3.609
1.67%
1.52%
27
13.09
Revenue growth%
24.32
24.44
26.40
25.52
23.28
21.43
18.53
20.87
23.19
25.39
7.35
21.43
23.80
41
10.25
Gross margin%
35.30
35.57
37.15
36.53
34.26
35.01
37.09
39.63
39.60
41.67
15.74
39.60
36.81
77
6.77
Operating margin%
12.31
14.63
15.63
16.50
16.50
14.86
15.47
17.20
16.13
18.92
16.09
16.13
15.88
74
9.54
Net margin%
21.70
20.71
22.44
21.36
20.92
19.32
16.95
18.05
16.39
16.02
21.08
16.95
20.02
11
37.10
P/E ratio (avg)x
30.27
32.22
31.93
30.48
32.07
34.40
34.53
39.82
43.09
41.92
22.68
39.82
33.31
25
23.34
EV/EBITx
12.70
13.71
15.04
15.31
17.46
17.88
20.90
23.82
26.44
29.50
36.40
23.82
17.67
10
11.48
FCF yield (avg)%
20.85
23.70
24.64
22.05
23.93
26.67
28.91
30.67
32.63
34.38
11.62
30.67
25.66
69
21.67
FCF margin%
9.26
7.74
6.63
7.75
8.45
10.41
9.61
7.58
9.97
12.45
8.30
9.97
8.85
92
0.290
FCF / Net incomex
0.651
0.637
0.707
0.715
0.734
0.722
0.784
0.776
0.846
0.831
0.988
0.784
0.728
33
2.84
ROIC%
12.40
11.79
9.89
10.08
9.83
7.08
9.68
12.40
14.16
15.77
22.37
12.40
10.94
42
13.66
Return on equity%
2.51
2.68
4.48
6.54
5.48
7.43
5.28
7.35
6.03
8.05
18.23
7.35
5.75
74
9.55
Return on assets%
1.34
1.77
0.40
2.19
3.24
5.06
4.90
3.56
1.22
1.32
21.77
3.56
1.98
84
0.16
EPSkr
0.54
0.48
0.47
0.43
0.48
0.53
0.53
0.53
0.52
0.54
0.17
2.49%
0.99%
—
8.93
EPS growth%
26.20
24.24
27.13
25.94
25.61
26.47
26.08
23.60
25.51
24.08
17.63
25.51
25.77
49
0.26
Bookvalue per shkr
0.60
0.56
0.52
0.54
0.56
0.50
0.47
0.48
0.53
0.52
0.27
(1.62%)
(1.07%)
—
0.57
FCF per sharekr
0.18
0.18
0.17
0.17
0.18
0.17
0.18
0.16
0.14
0.13
0.61
(6.21%)
(4.03%)
—
0.68
Dividend per shkr
0.26
0.28
0.30
0.32
0.34
0.36
0.38
0.34
0.38
0.37
0.25
1.65%
4.27%
—
9.33
Div yield (avg)%
26.95
29.65
29.35
27.44
26.36
25.01
24.57
24.93
25.05
22.73
28.76
24.93
25.70
87
18.21
Payout ratio%
24.51
26.01
28.35
28.43
26.59
24.25
25.13
27.87
29.68
32.46
2.32
27.87
27.23
33
7.303
Shares (diluted)M
5.326
4.774
5.213
5.291
5.398
4.746
4.802
4.246
3.808
3.376
7.032
(8.96%)
(4.56%)
11
14.01
Buyback yield%
15.47
15.49
15.09
15.20
15.81
17.68
19.51
22.14
24.53
27.51
23.41
22.14
16.75
87
0.715
D/E ratiox
1.438
1.704
1.671
1.788
1.906
2.214
2.589
2.825
2.906
3.258
0.312
2.825
2.060
36
1.056
Enterprise valuekr M
5.269
5.758
5.612
6.111
5.939
6.101
5.427
4.647
4.596
4.751
4.844
(4.37%)
(1.75%)
21
4.981
LT debtkr M
6.341
6.716
7.759
7.435
7.596
7.679
7.333
8.297
9.695
10.11
10.41
5.89%
6.12%
36
Cost of revenue
1.94%
1.04×
Operating expenses
0.56%
0.91×
Spread over hurdle
(1.37%)