24.71
Revenuekr M
27.12
29.09
31.11
32.17
34.50
36.68
38.72
39.75
40.75
42.59
27.33
4.30%
5.09%
87
25.58
Revenue growth%
17.13
14.47
15.80
15.84
17.48
19.43
17.36
16.02
15.43
13.17
11.28
16.02
15.93
92
14.97
Gross margin%
13.59
15.11
17.56
16.05
15.02
14.07
11.81
12.00
11.76
12.06
10.66
12.00
13.83
7
11.19
Operating margin%
25.93
27.10
29.44
31.68
29.87
31.20
33.51
32.61
29.65
28.64
9.96
31.20
29.76
41
27.54
Net margin%
29.74
27.42
26.40
26.67
28.22
27.59
29.62
28.81
28.84
29.28
24.42
28.84
28.52
78
25.57
P/E ratio (avg)x
11.21
10.80
10.08
9.601
9.117
10.04
10.56
11.00
9.833
8.819
15.17
10.04
10.06
6
11.68
EV/EBITx
12.75
14.25
13.51
15.51
15.03
14.95
15.27
15.06
17.12
18.39
12.22
15.27
15.04
24
28.66
FCF yield (avg)%
6.09
5.53
6.32
4.12
5.21
4.59
2.83
4.21
7.08
9.59
23.47
4.59
5.37
22
2.71
FCF margin%
23.19
25.35
24.51
25.63
23.58
24.88
23.83
25.14
24.58
22.37
13.58
24.58
24.55
31
0.915
FCF / Net incomex
0.114
0.123
0.131
0.139
0.145
0.133
0.121
0.115
0.110
0.109
0.353
0.115
0.122
42
21.38
ROIC%
15.07
17.24
19.09
16.50
16.89
15.04
15.42
17.85
20.55
21.47
19.36
17.85
17.07
9
3.85
Return on equity%
13.30
12.40
12.90
10.10
9.79
9.88
12.84
10.01
10.02
8.95
5.15
10.01
10.06
70
20.61
Return on assets%
2.41
0.40
0.40
2.47
4.15
3.19
3.45
0.95
3.15
1.60
19.39
3.15
2.44
6
0.06
EPSkr
0.12
0.12
0.13
0.12
0.12
0.13
0.13
0.15
0.16
0.19
0.06
9.01%
4.35%
—
16.02
EPS growth%
4.79
5.38
2.90
1.90
0.40
1.77
2.04
4.81
5.93
8.82
28.04
4.81
3.84
33
0.15
Bookvalue per shkr
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.05
(1.22%)
(3.11%)
—
0.10
FCF per sharekr
0.22
0.23
0.26
0.29
0.31
0.32
0.33
0.33
0.40
0.40
0.06
5.21%
6.51%
—
0.07
Dividend per shkr
0.07
0.06
0.07
0.06
0.06
0.06
0.07
0.08
0.09
0.08
0.12
4.45%
1.84%
—
7.14
Div yield (avg)%
21.65
20.62
20.24
22.89
21.36
19.41
18.21
18.01
18.21
16.28
29.37
18.21
19.83
16
12.44
Payout ratio%
6.44
8.59
9.70
9.54
9.95
7.51
10.28
8.89
5.94
8.53
23.65
8.53
8.74
25
251.7
Shares (diluted)M
266.7
240.7
221.4
207.6
214.9
212.9
199.0
204.3
202.1
193.8
250.5
(2.05%)
(2.54%)
64
6.53
Buyback yield%
28.47
30.15
31.48
31.88
33.05
31.34
33.09
30.15
32.18
32.28
23.54
32.18
31.68
14
1.709
D/E ratiox
1.509
1.707
1.650
1.580
1.745
1.685
1.744
2.036
2.294
2.679
1.186
2.036
1.725
75
20.24
Enterprise valuekr M
24.88
26.50
23.99
22.02
24.14
23.53
26.26
28.64
30.11
31.37
4.755
5.38%
2.06%
85
33.99
LT debtkr M
29.80
28.75
30.24
30.28
32.75
29.71
31.98
33.40
32.53
34.74
6.738
1.19%
2.67%
85
Cost of revenue
5.22%
1.01×
Operating expenses
4.80%
0.97×
Cash and investments
16.17%
Return on capital
119.32%
Spread over hurdle
112.97%