4.891
Revenuekr M
4.516
4.694
4.975
5.323
5.529
5.823
6.294
6.657
7.098
7.577
5.269
6.51%
5.79%
7
14.06
Revenue growth%
10.61
12.55
12.75
10.45
10.24
11.85
12.58
12.38
14.00
12.47
20.38
12.47
12.42
55
28.79
Gross margin%
22.78
20.39
23.36
22.00
21.36
20.49
17.72
20.61
20.20
17.39
10.97
20.20
20.55
55
9.79
Operating margin%
8.33
8.65
9.17
9.91
12.87
12.96
11.05
13.98
15.03
14.31
6.70
13.98
11.96
48
21.39
Net margin%
23.13
20.66
18.04
17.81
16.35
13.56
14.07
13.54
15.28
15.33
20.28
14.07
15.84
25
21.03
P/E ratio (avg)x
21.14
21.10
18.65
20.27
19.49
17.13
17.14
17.51
16.14
15.96
16.03
17.13
18.08
35
12.68
EV/EBITx
21.52
19.18
20.79
21.37
20.44
18.72
17.53
17.59
18.28
17.40
9.258
17.59
18.95
39
26.72
FCF yield (avg)%
20.70
20.87
23.67
24.95
25.84
25.37
25.30
23.74
21.91
23.00
27.35
23.74
23.70
34
22.73
FCF margin%
28.22
27.07
29.56
27.38
27.58
28.55
26.46
24.67
25.35
26.26
27.96
26.26
27.22
92
0.282
FCF / Net incomex
1.415
1.432
1.473
1.554
1.437
1.307
1.381
1.299
1.416
1.340
0.885
1.340
1.416
14
25.60
ROIC%
15.02
17.87
20.42
22.16
24.35
26.50
25.21
25.59
22.81
25.43
19.91
25.43
23.58
14
21.82
Return on equity%
19.29
18.85
19.70
22.07
19.38
20.30
19.82
20.23
18.89
19.93
21.29
19.93
19.76
19
26.31
Return on assets%
15.23
17.33
20.33
18.06
18.23
20.33
20.04
19.09
19.15
17.38
8.74
19.15
18.66
75
0.03
EPSkr
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.09
0.10
0.11
0.03
14.51%
10.80%
—
8.93
EPS growth%
9.19
8.67
5.95
6.11
7.40
7.64
6.13
7.81
6.96
4.41
23.65
6.96
7.18
44
0.01
Bookvalue per shkr
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.05
(3.55%)
(3.92%)
—
0.04
FCF per sharekr
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
7.68%
6.84%
—
0.05
Dividend per shkr
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.04
0.41%
1.13%
—
13.38
Div yield (avg)%
25.06
26.11
27.68
27.92
27.87
27.13
27.54
26.20
27.65
25.59
26.01
27.13
27.34
90
3.32
Payout ratio%
17.63
18.88
16.15
18.55
20.02
22.27
19.77
20.79
18.01
18.93
14.51
19.77
18.90
12
126.8
Shares (diluted)M
157.8
147.5
154.5
158.9
170.5
167.9
184.1
180.1
172.7
193.3
126.9
2.55%
2.97%
39
2.71
Buyback yield%
9.02
9.14
8.89
6.60
4.89
1.91
3.51
1.32
2.79
1.54
18.15
1.91
4.20
60
1.796
D/E ratiox
0.915
0.862
0.963
1.064
1.028
1.153
1.280
1.369
1.483
1.463
1.154
1.369
1.109
13
3.149
Enterprise valuekr M
2.487
2.967
3.146
3.723
4.477
4.770
5.327
5.657
6.768
7.165
1.636
9.86%
12.71%
51
5.505
LT debtkr M
5.458
5.629
5.446
5.585
5.117
5.698
5.768
5.218
5.010
4.394
6.620
(3.00%)
(2.47%)
66
Cost of revenue
6.08%
1.03×
Operating expenses
4.57%
0.89×
Spread over hurdle
(0.05%)