4.847
Revenuekr M
5.834
5.928
6.242
6.455
6.666
6.819
7.136
7.281
7.568
7.703
5.148
2.93%
3.34%
39
2.81
Revenue growth%
13.13
10.78
9.54
12.22
11.28
14.17
13.75
15.04
13.22
13.26
5.92
13.75
13.17
16
9.23
Gross margin%
28.59
30.29
29.43
30.31
30.51
28.05
28.69
28.18
29.33
30.23
25.49
28.69
29.38
82
27.97
Operating margin%
2.77
4.00
3.63
3.94
2.57
1.09
0.40
0.40
0.40
1.62
6.95
0.40
2.10
50
19.99
Net margin%
6.70
7.39
7.11
7.99
9.08
8.80
9.22
7.62
9.97
7.67
14.02
8.80
7.83
8
20.02
P/E ratio (avg)x
25.45
23.54
26.28
25.41
26.46
25.15
23.90
23.85
27.26
26.26
28.83
25.15
25.43
14
28.76
EV/EBITx
26.06
25.96
25.04
21.17
21.46
21.88
18.89
16.15
15.28
13.38
22.73
16.15
21.31
27
15.59
FCF yield (avg)%
14.20
13.97
13.59
16.58
17.08
16.25
16.05
17.54
16.24
15.35
3.18
16.24
16.14
78
9.78
FCF margin%
17.53
17.96
15.88
18.52
18.60
19.74
22.66
23.05
23.00
20.07
18.92
22.66
19.17
70
0.503
FCF / Net incomex
0.527
0.499
0.515
0.481
0.469
0.522
0.582
0.608
0.594
0.610
1.322
0.594
0.524
11
15.59
ROIC%
30.27
30.14
33.13
31.94
29.50
32.27
30.21
30.69
31.80
30.33
22.28
30.69
30.51
47
20.91
Return on equity%
32.30
30.35
28.03
27.89
30.22
30.91
33.38
31.73
31.15
28.88
12.14
31.15
30.63
75
26.06
Return on assets%
23.23
20.44
21.04
18.90
21.10
23.85
23.67
23.98
22.79
25.29
14.21
23.85
23.01
11
0.13
EPSkr
0.16
0.16
0.17
0.16
0.17
0.16
0.16
0.16
0.15
0.16
0.14
(1.23%)
0.19%
—
21.55
EPS growth%
22.12
20.92
20.60
17.65
20.08
22.76
23.47
22.28
23.36
21.98
2.95
22.76
22.05
19
0.05
Bookvalue per shkr
0.38
0.36
0.35
0.32
0.37
0.40
0.38
0.40
0.40
0.43
0.24
3.29%
2.76%
—
0.21
FCF per sharekr
0.10
0.10
0.11
0.12
0.12
0.12
0.13
0.12
0.11
0.12
0.22
1.20%
1.63%
—
0.05
Dividend per shkr
0.32
0.35
0.34
0.35
0.39
0.41
0.39
0.42
0.47
0.52
0.08
5.82%
4.67%
—
8.13
Div yield (avg)%
28.50
26.26
25.88
27.23
26.43
27.73
27.27
25.94
23.76
25.81
28.63
25.94
26.35
6
17.46
Payout ratio%
23.69
23.79
25.43
27.64
28.43
28.23
27.00
29.27
27.15
24.70
29.53
27.15
27.07
10
19.34
Shares (diluted)M
28.02
31.89
31.75
35.59
37.43
44.41
53.72
59.63
71.44
73.15
19.47
14.34%
9.82%
41
8.52
Buyback yield%
6.20
7.68
6.76
9.15
6.27
7.84
7.00
4.58
4.01
2.59
28.76
4.58
6.51
67
0.893
D/E ratiox
1.494
1.373
1.364
1.410
1.220
1.134
0.993
0.869
0.916
0.836
1.290
0.916
1.177
61
0.485
Enterprise valuekr M
4.490
4.465
4.776
4.369
3.883
3.839
3.461
3.124
3.326
2.995
5.429
(5.06%)
(3.50%)
43
2.711
LT debtkr M
0.829
0.858
0.973
1.043
1.066
0.983
1.133
1.227
1.261
1.380
3.172
5.31%
4.44%
65
Cost of revenue
3.32%
1.00×
Operating expenses
3.34%
1.00×
Property and equipment
16.96%