21.60
Revenuekr M
22.53
24.45
25.92
27.55
30.37
33.37
36.60
38.91
42.99
45.62
23.40
8.47%
8.26%
73
19.80
Revenue growth%
13.98
16.52
15.19
14.78
12.62
13.54
14.84
12.61
14.50
14.61
11.99
14.50
14.56
23
3.60
Gross margin%
17.55
15.56
13.67
14.83
12.69
14.28
14.15
16.28
15.54
14.42
13.46
14.42
14.63
63
20.29
Operating margin%
24.01
23.20
25.54
27.86
25.84
26.16
24.59
26.29
24.64
26.83
3.69
26.16
25.69
86
17.47
Net margin%
4.73
4.16
2.81
1.77
4.46
5.06
3.34
4.15
3.55
4.41
23.29
4.15
4.15
13
14.34
P/E ratio (avg)x
11.88
11.83
13.19
13.24
14.53
13.74
14.59
15.98
16.38
18.17
14.91
15.98
14.14
45
23.02
EV/EBITx
12.91
13.83
13.65
13.24
14.26
14.30
13.20
14.08
12.75
12.64
27.69
13.20
13.45
13
7.57
FCF yield (avg)%
14.24
13.75
11.09
8.27
9.98
7.78
8.51
11.46
14.04
14.36
15.89
11.46
11.28
94
14.02
FCF margin%
20.97
20.50
20.99
21.96
22.44
22.58
22.39
22.64
22.13
21.39
21.93
22.39
22.04
58
1.233
FCF / Net incomex
1.484
1.341
1.361
1.427
1.557
1.461
1.477
1.540
1.396
1.340
0.286
1.461
1.444
71
12.32
ROIC%
15.37
18.24
17.45
17.13
19.96
22.07
23.67
24.78
27.51
25.88
19.30
24.78
21.02
43
22.70
Return on equity%
17.79
20.08
22.53
21.55
18.94
19.96
18.75
16.19
15.70
13.23
22.22
16.19
18.85
37
6.47
Return on assets%
24.55
22.25
21.55
22.79
24.96
27.55
28.72
29.97
29.72
28.68
17.14
28.72
26.26
62
0.09
EPSkr
0.11
0.12
0.13
0.15
0.15
0.15
0.18
0.18
0.18
0.18
0.09
3.22%
5.41%
—
11.78
EPS growth%
16.18
16.36
15.27
14.45
14.21
15.50
13.51
13.94
13.66
15.14
22.36
13.94
14.79
59
0.15
Bookvalue per shkr
0.16
0.19
0.18
0.20
0.23
0.25
0.29
0.27
0.28
0.29
0.07
4.76%
7.12%
—
0.11
FCF per sharekr
0.10
0.10
0.09
0.11
0.12
0.12
0.13
0.13
0.13
0.14
0.04
2.42%
4.32%
—
0.09
Dividend per shkr
0.14
0.14
0.14
0.13
0.13
0.14
0.13
0.14
0.14
0.16
0.11
3.34%
2.25%
—
13.05
Div yield (avg)%
17.44
20.31
21.54
24.14
22.98
20.40
21.89
23.58
22.54
25.11
21.49
22.54
22.22
45
23.53
Payout ratio%
3.29
0.51
0.40
0.40
3.07
5.97
3.71
3.01
0.89
2.36
20.36
3.01
2.69
86
118.6
Shares (diluted)M
134.6
130.2
135.5
145.6
160.3
167.2
173.9
202.1
194.2
196.1
121.0
4.11%
3.28%
49
6.86
Buyback yield%
0.40
0.40
3.03
0.40
0.40
0.40
1.76
0.40
0.40
0.40
26.91
0.40
0.40
49
0.807
D/E ratiox
1.313
1.236
1.114
1.087
1.153
1.048
0.958
0.882
0.948
1.008
1.421
0.958
1.068
48
2.290
Enterprise valuekr M
30.11
35.25
38.03
40.53
42.54
47.40
47.12
46.69
54.08
57.62
22.04
6.26%
7.98%
14
16.71
LT debtkr M
9.338
9.120
8.994
10.53
10.24
11.46
12.00
13.09
12.99
14.96
5.699
7.86%
6.50%
19
Cost of revenue
8.29%
1.00×
Operating expenses
8.55%
1.03×
Property and equipment
16.88%