102.6
Revenuekr M
63.53
68.72
75.59
83.19
90.09
99.66
109.5
121.2
133.3
148.2
105.1
10.47%
9.79%
63
16.03
Revenue growth%
34.65
37.21
38.35
36.29
35.27
34.62
36.79
34.33
32.32
29.80
21.01
34.33
34.96
42
29.92
Gross margin%
22.15
22.56
22.98
24.82
24.31
25.40
27.09
29.54
31.29
32.04
21.13
29.54
25.11
30
13.93
Operating margin%
14.69
16.57
17.31
15.37
18.09
20.85
23.19
24.63
23.32
22.50
15.33
23.19
19.47
47
16.67
Net margin%
11.37
11.64
12.00
14.83
17.08
19.18
16.52
17.30
18.94
20.26
7.58
18.94
16.80
46
10.80
P/E ratio (avg)x
15.78
15.16
14.70
14.91
14.08
14.28
13.50
12.95
11.82
12.92
33.65
12.95
14.18
93
37.18
EV/EBITx
55.72
55.88
66.08
75.62
89.12
96.36
114.1
132.0
142.4
141.1
11.58
132.0
92.74
11
20.10
FCF yield (avg)%
27.71
29.78
32.19
29.35
30.10
28.09
25.43
27.73
27.94
28.46
20.10
27.94
28.28
36
2.83
FCF margin%
27.70
29.93
30.77
31.54
31.28
29.03
28.12
26.06
28.21
28.64
23.14
28.21
28.84
7
0.188
FCF / Net incomex
1.654
1.695
1.913
1.908
1.752
1.914
1.778
1.753
1.981
1.922
1.727
1.914
1.843
87
7.56
ROIC%
8.58
9.31
9.82
10.77
11.55
8.71
8.74
8.24
9.55
6.79
28.63
8.71
9.03
25
8.52
Return on equity%
15.32
15.41
17.30
16.86
17.81
20.73
22.59
20.01
18.83
16.28
24.64
20.01
17.56
39
24.95
Return on assets%
2.04
1.59
0.40
2.99
0.93
0.70
1.24
3.49
1.66
2.78
6.40
1.66
1.62
34
0.08
EPSkr
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.08
(0.21%)
0.91%
—
20.51
EPS growth%
10.56
8.84
9.22
8.38
5.62
2.67
3.01
3.98
5.42
3.46
9.97
3.46
5.52
12
0.10
Bookvalue per shkr
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.11
0.13
0.02
10.60%
8.13%
—
0.06
FCF per sharekr
0.09
0.11
0.11
0.13
0.14
0.14
0.17
0.18
0.18
0.18
0.02
5.49%
7.81%
—
0.07
Dividend per shkr
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.06
(2.05%)
1.60%
—
18.18
Div yield (avg)%
8.51
9.77
11.92
10.86
8.30
6.54
5.88
8.03
6.98
4.36
14.08
6.54
8.17
89
9.54
Payout ratio%
24.08
21.87
21.00
20.26
23.19
22.00
23.58
23.09
25.61
26.70
9.07
23.58
23.14
47
0.486
Shares (diluted)B
0.614
0.706
0.793
0.872
0.923
1.052
1.121
1.101
1.151
1.091
0.508
3.41%
7.27%
46
6.33
Buyback yield%
35.34
36.13
36.73
39.16
40.45
39.57
37.18
37.72
40.04
40.86
25.42
39.57
38.44
66
0.196
D/E ratiox
0.842
0.861
0.979
1.053
1.011
1.143
1.107
1.234
1.370
1.523
1.486
1.234
1.080
28
57.34
Enterprise valuekr M
105.7
110.7
103.7
110.1
97.99
107.9
96.24
98.33
87.41
91.84
76.54
(1.29%)
(0.63%)
86
9.034
LT debtkr M
138.0
138.1
160.0
180.3
208.8
216.6
252.0
290.6
289.6
309.3
18.32
8.17%
8.58%
60
Cost of revenue
10.06%
1.02×
Operating expenses
9.36%
0.96×
Cash and investments
17.73%