50.46
Revenuekr M
37.83
39.77
42.61
45.89
49.60
52.46
56.89
62.48
68.40
74.55
54.61
8.49%
8.01%
22
27.06
Revenue growth%
31.32
33.63
33.00
35.45
36.79
38.12
38.04
36.32
36.65
37.82
20.15
37.82
36.48
10
6.64
Gross margin%
29.74
31.80
32.00
31.53
28.94
28.42
26.09
28.22
30.13
28.35
4.28
28.35
29.34
6
2.64
Operating margin%
17.21
16.61
17.58
15.07
17.00
14.15
13.88
13.07
13.32
10.51
10.15
13.32
14.61
45
17.34
Net margin%
6.69
8.07
9.66
12.35
9.38
8.57
5.87
6.02
6.09
8.76
10.83
6.09
8.32
27
24.13
P/E ratio (avg)x
34.52
39.74
43.17
45.89
49.34
53.32
58.45
64.30
71.44
84.15
8.297
64.30
51.33
11
32.33
EV/EBITx
19.03
20.77
21.22
21.98
24.37
24.19
23.73
23.10
23.65
27.72
29.93
23.73
23.38
73
25.88
FCF yield (avg)%
9.74
12.50
11.48
10.96
12.79
14.50
13.74
13.28
13.00
14.93
16.12
13.74
12.89
79
28.86
FCF margin%
13.34
14.85
16.10
16.70
19.38
19.15
17.13
16.39
17.11
17.68
19.57
17.13
16.91
30
0.654
FCF / Net incomex
0.146
0.154
0.168
0.166
0.164
0.173
0.167
0.149
0.164
0.165
1.781
0.165
0.164
48
14.64
ROIC%
18.10
15.43
15.46
15.81
12.95
15.35
12.59
12.65
11.50
13.77
18.20
12.65
14.56
13
5.30
Return on equity%
9.32
6.95
6.75
7.45
7.72
10.67
12.68
11.93
12.26
10.28
22.86
11.93
9.80
87
21.23
Return on assets%
11.39
13.54
12.07
10.38
11.69
10.21
9.46
11.98
11.90
10.80
19.51
10.80
11.54
24
0.09
EPSkr
0.24
0.25
0.29
0.27
0.27
0.31
0.29
0.29
0.33
0.35
0.09
5.09%
4.16%
—
17.86
EPS growth%
3.40
1.62
0.40
3.29
4.69
2.50
0.59
1.02
2.61
3.40
14.44
2.50
2.56
34
0.04
Bookvalue per shkr
0.16
0.16
0.18
0.21
0.21
0.20
0.19
0.21
0.24
0.28
0.10
6.40%
6.63%
—
0.20
FCF per sharekr
0.19
0.20
0.19
0.19
0.17
0.15
0.13
0.12
0.11
0.10
0.12
(9.63%)
(6.29%)
—
0.04
Dividend per shkr
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.10
0.09
8.60%
5.37%
—
9.47
Div yield (avg)%
10.03
8.69
6.51
3.63
2.22
0.45
0.40
0.40
0.40
0.40
14.44
0.40
1.33
44
3.59
Payout ratio%
13.55
11.90
13.92
13.16
10.53
11.52
12.71
12.66
11.91
13.93
20.89
12.66
12.69
82
147.6
Shares (diluted)M
164.5
180.2
199.6
199.8
199.8
202.6
223.7
263.3
294.4
346.2
143.6
11.62%
7.44%
38
18.38
Buyback yield%
15.09
16.53
15.38
14.49
16.80
18.45
15.74
18.55
18.42
18.55
16.89
18.45
16.67
73
0.306
D/E ratiox
0.349
0.327
0.378
0.368
0.402
0.378
0.386
0.384
0.419
0.391
1.467
0.386
0.381
51
12.27
Enterprise valuekr M
27.92
25.88
26.78
24.93
25.22
28.04
30.39
31.51
36.25
34.62
44.44
6.54%
3.29%
7
26.46
LT debtkr M
33.38
31.71
33.96
31.61
33.27
30.11
32.22
34.27
34.88
30.14
15.24
(1.96%)
(1.07%)
21
Cost of revenue
8.01%
1.00×
Operating expenses
8.77%
1.07×
Goodwill & intangibles
16.92%