0.444
Revenuekr M
4.793
5.030
5.232
5.560
5.699
5.936
6.213
6.635
7.109
0.470
0.515
5.04%
5.06%
39
29.19
Revenue growth%
17.54
19.65
20.91
20.95
20.21
21.63
21.60
19.75
18.06
17.04
19.63
20.21
19.98
17
28.57
Gross margin%
22.00
22.10
19.90
20.48
21.27
21.26
21.29
23.00
22.89
12.47
2.49
21.29
21.28
64
17.90
Operating margin%
6.13
7.25
5.04
4.28
4.15
2.24
1.07
0.40
3.40
4.10
25.53
2.24
4.22
90
12.44
Net margin%
13.69
12.66
15.37
14.79
15.37
12.71
13.36
14.31
16.74
5.49
13.53
14.31
14.55
89
17.81
P/E ratio (avg)x
42.57
44.65
52.43
60.79
65.96
70.33
76.17
90.83
92.92
18.47
25.64
76.17
63.38
62
14.37
EV/EBITx
39.55
43.97
44.81
48.38
48.03
51.38
51.05
48.82
53.81
30.25
25.70
51.05
48.21
6
27.04
FCF yield (avg)%
22.49
24.73
21.82
24.73
26.01
28.75
29.86
27.32
24.36
23.85
20.32
27.32
24.73
23
27.84
FCF margin%
9.70
8.45
11.39
10.37
9.58
6.59
7.92
6.80
6.33
29.18
6.51
6.80
9.01
65
1.025
FCF / Net incomex
2.809
2.802
2.954
2.819
3.075
3.030
3.275
3.217
3.640
0.558
1.476
3.217
2.992
63
8.61
ROIC%
25.56
28.09
29.56
32.44
30.80
27.85
26.39
23.44
21.16
25.34
11.75
26.39
27.12
36
15.10
Return on equity%
9.18
10.49
10.25
7.79
6.79
7.54
5.21
7.96
9.92
3.18
5.32
7.54
7.88
54
21.36
Return on assets%
20.15
21.52
20.50
22.16
24.43
25.85
23.78
26.70
27.66
11.59
12.41
25.85
22.97
90
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
0.34%
(1.41%)
—
26.44
EPS growth%
21.31
22.29
21.62
21.26
20.38
20.91
19.18
20.47
21.50
7.30
25.37
20.47
21.08
28
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
13.17%
11.22%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
3.39%
3.67%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(1.62%)
(1.99%)
—
26.14
Div yield (avg)%
5.00
2.01
4.32
2.44
2.71
4.92
4.79
3.40
1.27
29.03
21.77
3.40
3.86
8
15.84
Payout ratio%
19.88
21.86
21.10
20.20
19.12
17.05
16.34
15.52
13.17
3.25
20.65
16.34
19.50
9
4.404
Shares (diluted)B
5.476
5.868
6.119
5.878
6.394
7.041
6.324
6.169
6.143
4.435
4.468
0.89%
1.57%
92
28.99
Buyback yield%
29.52
30.89
28.52
26.27
25.57
28.08
25.52
27.90
25.24
29.22
8.88
25.57
27.99
28
1.091
D/E ratiox
1.187
1.259
1.302
1.269
1.278
1.351
1.389
1.435
1.354
1.447
1.785
1.354
1.290
24
4.206
Enterprise valuekr M
1.700
1.962
2.215
2.190
2.497
2.678
3.098
2.892
3.180
6.554
1.246
7.74%
6.20%
36
0.340
LT debtkr M
8.568
9.559
9.842
10.47
10.59
11.87
13.29
14.72
17.52
5.006
5.785
10.84%
8.48%
41
Cost of revenue
4.73%
0.97×
Operating expenses
5.33%
1.03×
Cash and investments
17.58%
Property and equipment
16.35%