1.495
Revenuekr M
2.402
2.530
2.711
2.874
3.048
3.126
3.334
3.456
3.614
3.861
1.576
4.84%
5.15%
47
2.81
Revenue growth%
9.59
9.06
6.61
7.57
6.51
5.35
6.36
6.47
5.47
3.00
8.70
5.47
6.49
91
10.13
Gross margin%
8.44
9.84
11.76
9.65
8.21
7.43
5.23
5.87
7.60
10.49
22.92
7.43
8.32
68
3.73
Operating margin%
27.50
25.49
22.77
20.32
19.85
21.90
23.97
24.26
24.13
22.36
5.50
23.97
23.37
24
3.29
Net margin%
20.78
18.75
15.80
14.69
12.33
14.50
14.14
11.40
9.51
8.97
2.28
11.40
14.32
72
7.432
P/E ratio (avg)x
13.03
13.55
13.27
15.37
16.95
16.43
18.95
18.08
20.15
20.81
34.51
18.95
16.69
62
36.02
EV/EBITx
15.59
17.36
17.76
20.04
21.10
20.23
19.20
19.76
21.56
22.95
34.33
20.23
19.90
54
2.84
FCF yield (avg)%
4.67
4.19
3.58
2.44
4.66
2.57
0.74
3.31
2.78
4.74
26.55
2.78
3.45
21
20.24
FCF margin%
10.52
10.63
11.40
13.92
14.70
13.40
10.86
12.00
11.79
11.09
5.79
11.79
11.59
70
0.656
FCF / Net incomex
1.014
1.111
1.156
1.063
1.195
1.144
1.089
1.160
1.215
1.375
0.857
1.160
1.150
83
26.55
ROIC%
26.51
25.07
25.10
27.97
25.67
26.81
26.40
29.16
27.90
27.56
28.28
27.56
26.66
78
11.29
Return on equity%
4.69
7.35
7.15
9.13
7.16
7.97
10.17
7.58
5.03
7.46
6.70
7.58
7.41
52
28.30
Return on assets%
4.56
3.52
1.43
1.77
0.40
0.40
0.74
1.74
4.66
2.29
14.24
1.74
1.75
77
0.11
EPSkr
0.11
0.11
0.10
0.09
0.09
0.08
0.09
0.09
0.09
0.10
0.12
2.13%
(1.89%)
—
10.82
EPS growth%
30.84
32.17
33.59
34.61
32.26
34.39
32.96
33.54
36.32
37.72
6.77
34.39
33.56
53
0.14
Bookvalue per shkr
0.09
0.10
0.10
0.10
0.10
0.09
0.10
0.09
0.10
0.09
0.04
(3.70%)
(0.58%)
—
0.11
FCF per sharekr
0.06
0.05
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.08
1.62%
0.23%
—
0.04
Dividend per shkr
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
1.70%
6.48%
—
23.36
Div yield (avg)%
20.98
23.69
21.16
23.49
22.97
20.31
22.01
20.22
22.54
22.97
11.73
22.01
22.28
59
18.70
Payout ratio%
22.38
23.83
24.53
22.65
24.57
23.42
20.97
18.03
19.46
18.77
12.39
19.46
22.52
62
19.35
Shares (diluted)M
28.22
27.84
27.79
28.41
30.89
34.09
39.46
36.93
39.82
40.25
19.52
5.44%
4.94%
32
15.24
Buyback yield%
8.42
9.61
12.04
11.42
10.83
9.31
12.17
14.40
14.49
11.79
14.84
12.17
11.61
8
1.475
D/E ratiox
0.214
0.243
0.236
0.237
0.260
0.262
0.253
0.256
0.286
0.306
1.257
0.262
0.255
87
4.007
Enterprise valuekr M
2.508
2.930
2.925
3.212
3.805
3.912
4.199
4.497
4.391
5.298
0.766
6.84%
9.75%
17
4.745
LT debtkr M
0.911
1.043
1.002
1.137
1.246
1.245
1.410
1.437
1.479
1.419
2.685
2.63%
4.26%
75
Cost of revenue
5.38%
1.02×
Operating expenses
5.25%
1.01×
Goodwill & intangibles
16.61%