1.301
Revenuekr M
6.282
6.728
7.035
7.406
7.821
8.371
8.960
9.329
9.681
10.14
1.428
5.34%
5.51%
8
17.71
Revenue growth%
3.05
5.84
7.83
10.74
7.87
6.58
4.01
4.08
4.96
5.82
22.35
4.96
5.83
27
25.23
Gross margin%
8.28
5.70
5.59
7.32
6.73
6.06
6.59
8.82
9.99
11.07
4.83
8.82
7.02
27
29.57
Operating margin%
34.25
31.58
34.32
36.75
37.92
40.30
38.77
41.70
42.96
41.77
10.57
41.70
38.34
85
8.67
Net margin%
25.10
22.92
24.84
27.69
27.33
28.04
30.36
32.75
32.68
33.73
21.32
32.68
27.87
54
9.868
P/E ratio (avg)x
34.51
37.64
43.68
46.80
48.89
50.36
53.16
57.02
63.38
70.34
29.77
57.02
49.62
52
23.00
EV/EBITx
37.84
41.48
40.24
41.71
39.83
46.91
52.21
51.69
51.30
59.15
21.32
51.69
44.31
6
20.37
FCF yield (avg)%
7.02
8.99
9.66
11.72
10.07
7.09
4.68
6.73
7.07
5.39
7.24
6.73
7.08
7
3.43
FCF margin%
15.30
15.60
18.36
18.84
17.56
19.85
20.54
19.51
17.93
19.09
25.77
19.51
18.60
58
0.321
FCF / Net incomex
1.282
1.498
1.485
1.681
2.006
2.340
2.772
2.755
3.129
3.586
1.692
2.772
2.173
85
6.70
ROIC%
31.71
32.69
32.80
33.54
35.96
36.16
38.69
37.19
34.61
33.24
12.41
36.16
34.07
49
29.55
Return on equity%
26.13
24.84
24.52
25.03
27.14
29.62
28.83
29.10
28.39
28.67
4.28
28.83
27.76
81
17.38
Return on assets%
17.11
18.77
18.44
18.39
21.21
23.83
23.92
24.60
25.69
28.55
13.09
24.60
22.52
66
0.02
EPSkr
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.69%
(3.10%)
—
22.27
EPS growth%
14.00
15.94
13.66
14.83
17.54
18.82
17.70
14.90
13.90
11.97
18.29
14.90
14.86
81
0.01
Bookvalue per shkr
0.01
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.02
6.51%
9.37%
—
0.02
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.34%)
1.03%
—
0.03
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.99%
0.24%
—
26.34
Div yield (avg)%
27.12
27.37
28.16
28.15
25.86
28.73
26.20
23.85
23.14
20.15
23.13
23.85
26.66
65
12.47
Payout ratio%
5.08
7.68
9.24
8.51
7.60
7.03
8.65
7.17
9.44
10.70
28.97
8.65
8.10
73
143.7
Shares (diluted)M
147.8
156.5
182.9
175.2
172.5
165.0
180.1
192.5
204.7
217.9
144.2
4.77%
3.59%
94
20.00
Buyback yield%
19.92
20.12
22.07
20.11
22.56
22.85
21.02
20.63
19.80
21.08
13.99
21.02
20.83
29
0.832
D/E ratiox
0.194
0.201
0.187
0.185
0.178
0.170
0.187
0.188
0.182
0.194
1.730
0.187
0.187
82
7.093
Enterprise valuekr M
5.910
5.673
6.505
6.959
7.584
8.464
8.507
9.102
8.828
9.880
2.460
5.43%
5.69%
10
4.757
LT debtkr M
2.801
3.022
2.989
3.205
3.209
3.035
2.693
2.458
2.316
2.082
8.125
(8.29%)
(4.35%)
55
Cost of revenue
5.53%
1.00×
Operating expenses
6.00%
1.05×
Property and equipment
19.10%
Goodwill & intangibles
14.43%