68.31
Revenuekr M
92.49
98.76
108.0
114.4
124.7
132.8
144.3
153.2
168.0
178.8
72.10
7.48%
7.41%
9
23.55
Revenue growth%
2.86
1.86
4.53
6.28
5.99
7.53
8.56
9.26
6.74
9.09
25.09
8.56
6.51
20
14.02
Gross margin%
32.25
32.73
35.41
33.86
33.98
34.28
37.27
35.82
38.43
39.07
12.92
37.27
34.84
45
8.06
Operating margin%
16.84
15.22
15.84
13.91
14.61
12.53
11.33
9.72
11.25
10.39
23.00
11.25
13.22
81
12.98
Net margin%
26.39
25.02
24.66
24.67
25.53
24.19
24.46
22.05
23.81
22.65
24.71
23.81
24.56
64
23.01
P/E ratio (avg)x
40.70
43.64
46.98
44.26
48.21
52.73
55.49
52.81
57.49
61.80
35.18
55.49
50.47
75
10.62
EV/EBITx
22.56
20.79
19.85
19.97
18.69
20.18
21.90
22.04
20.66
18.30
37.34
20.66
20.42
31
26.42
FCF yield (avg)%
27.74
28.54
29.74
30.89
30.56
28.93
31.86
31.35
30.78
31.27
6.64
31.27
30.67
36
3.19
FCF margin%
7.93
10.76
11.80
14.05
13.40
14.47
12.57
15.10
14.24
15.02
19.61
14.47
13.73
13
0.973
FCF / Net incomex
1.617
1.741
1.670
1.832
1.782
1.820
1.915
1.904
1.807
1.659
1.409
1.820
1.795
90
15.60
ROIC%
26.10
27.19
24.35
24.07
26.79
24.42
22.55
22.85
22.38
20.38
26.34
22.55
24.21
37
17.21
Return on equity%
8.27
6.95
8.79
8.53
7.96
8.08
5.52
5.34
7.96
7.11
19.99
7.11
7.96
83
14.98
Return on assets%
7.18
6.34
6.16
3.86
4.19
4.63
2.23
1.49
2.11
3.21
29.38
2.23
4.03
54
0.14
EPSkr
0.19
0.19
0.18
0.19
0.20
0.21
0.21
0.19
0.19
0.17
0.15
(3.10%)
(0.49%)
—
12.15
EPS growth%
12.77
14.90
12.51
11.28
8.68
10.28
8.80
7.33
8.26
6.54
25.78
8.26
9.54
88
0.08
Bookvalue per shkr
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.27
(1.16%)
(4.68%)
—
0.13
FCF per sharekr
0.10
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.08
(4.15%)
(4.90%)
—
0.28
Dividend per shkr
0.22
0.22
0.24
0.24
0.24
0.26
0.27
0.31
0.36
0.42
0.05
11.82%
8.14%
—
22.60
Div yield (avg)%
23.39
21.00
22.48
23.84
25.83
26.89
26.00
24.02
23.93
26.79
23.27
26.00
23.98
76
28.00
Payout ratio%
25.18
24.08
24.25
21.49
22.96
25.51
24.05
22.04
21.09
21.24
18.65
22.04
23.51
14
129.2
Shares (diluted)M
205.3
211.2
208.1
198.7
188.8
201.2
222.0
235.0
234.6
248.2
127.0
5.62%
2.63%
72
10.69
Buyback yield%
17.01
17.46
17.47
15.09
18.07
15.26
13.15
14.56
15.10
14.95
11.10
14.95
15.18
87
0.572
D/E ratiox
1.723
1.727
1.689
1.738
2.018
2.197
2.311
2.383
2.787
2.896
0.282
2.383
2.108
20
85.16
Enterprise valuekr M
171.1
199.8
198.1
197.8
211.7
238.4
281.0
304.2
342.5
396.5
80.74
13.37%
10.52%
27
53.39
LT debtkr M
57.88
59.28
58.54
61.89
54.56
54.14
48.36
44.41
41.39
43.98
61.87
(4.22%)
(3.36%)
61
Cost of revenue
7.61%
1.02×
Operating expenses
6.83%
0.95×
Property and equipment
19.18%
Cash and investments
13.70%