2.341
Revenuekr M
2.467
2.553
2.636
2.820
2.954
3.126
3.243
3.442
3.561
3.780
2.479
5.06%
4.90%
35
17.70
Revenue growth%
9.58
8.45
7.53
7.06
4.90
6.79
5.20
7.34
7.54
9.17
6.01
7.34
7.44
40
28.10
Gross margin%
19.69
19.87
20.83
22.53
21.31
20.04
21.22
20.05
21.92
20.38
23.69
20.38
20.60
86
6.85
Operating margin%
16.25
15.48
13.63
13.94
15.80
17.23
18.96
21.30
20.95
22.70
5.76
20.95
16.74
23
16.23
Net margin%
28.97
27.25
30.21
30.91
30.87
32.64
31.59
30.78
32.35
33.70
29.31
32.35
30.89
24
9.074
P/E ratio (avg)x
6.350
6.702
7.279
6.787
7.311
7.359
7.147
6.689
6.035
6.250
35.88
6.689
6.744
18
8.686
EV/EBITx
63.99
69.60
70.48
72.76
86.53
92.87
111.8
112.7
128.6
132.5
28.68
112.7
89.70
33
25.61
FCF yield (avg)%
21.02
20.87
19.44
17.58
20.51
22.55
24.37
21.57
20.41
17.94
19.59
21.57
20.69
6
14.46
FCF margin%
15.16
14.43
12.05
11.92
10.32
8.71
8.50
9.49
10.13
11.15
22.19
9.49
10.73
48
0.543
FCF / Net incomex
0.364
0.394
0.388
0.431
0.459
0.429
0.444
0.400
0.416
0.380
0.150
0.416
0.408
30
23.36
ROIC%
29.44
27.35
26.37
27.15
26.14
26.70
26.34
26.58
28.96
29.99
9.60
26.70
26.93
66
2.69
Return on equity%
6.30
6.95
4.94
4.91
7.19
7.55
9.93
8.97
7.36
7.94
8.34
7.94
7.28
44
14.34
Return on assets%
32.21
33.08
35.03
34.85
37.60
40.03
39.55
40.82
43.03
41.21
21.30
40.82
38.58
93
0.04
EPSkr
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.07
0.04
4.17%
1.99%
—
27.15
EPS growth%
21.51
20.21
18.44
18.03
18.96
20.71
22.73
20.73
18.53
19.38
5.00
20.71
19.80
66
0.01
Bookvalue per shkr
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.10
0.10
0.01
15.62%
11.65%
—
0.01
FCF per sharekr
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
7.47%
5.64%
—
0.03
Dividend per shkr
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.07
0.07
0.07
0.04
5.56%
3.44%
—
27.55
Div yield (avg)%
2.26
3.90
3.27
1.81
2.15
5.08
2.65
3.89
5.57
3.30
2.03
3.89
3.29
20
8.17
Payout ratio%
21.41
22.40
21.73
20.45
22.86
24.17
25.62
27.66
30.44
30.90
22.71
27.66
23.51
7
96.57
Shares (diluted)M
127.7
137.0
133.9
148.4
174.6
204.2
206.1
197.3
204.6
236.9
96.46
6.30%
6.42%
37
7.05
Buyback yield%
18.17
20.71
20.20
17.82
16.00
14.96
15.64
15.48
15.96
18.96
11.84
15.64
16.91
90
0.991
D/E ratiox
1.845
2.123
2.304
2.369
2.745
2.897
3.408
3.608
4.376
5.105
1.055
3.608
2.821
42
2.265
Enterprise valuekr M
3.999
4.046
4.239
4.452
4.599
4.924
4.913
5.370
6.062
6.473
1.843
7.07%
6.08%
49
2.005
LT debtkr M
4.153
4.105
3.987
4.536
5.052
5.052
4.960
5.641
6.412
5.936
0.675
3.28%
3.09%
76
Cost of revenue
4.77%
0.99×
Operating expenses
5.01%
1.01×
Property and equipment
17.62%
Goodwill & intangibles
17.59%