63.08
Revenuekr M
36.11
38.60
41.77
45.86
48.78
52.95
57.13
61.30
67.92
74.57
67.74
8.86%
8.55%
39
5.32
Revenue growth%
17.51
16.60
13.77
15.03
14.17
14.63
15.79
15.81
18.42
19.40
25.85
15.81
15.80
59
21.50
Gross margin%
10.30
8.12
6.59
8.81
5.93
3.72
5.15
4.10
6.85
8.69
13.76
5.15
6.72
53
5.91
Operating margin%
2.31
3.13
2.76
0.94
3.80
5.46
7.08
8.77
9.44
11.19
8.02
8.77
4.63
56
3.64
Net margin%
17.83
19.94
17.38
18.55
18.79
16.51
15.54
13.26
11.31
12.04
15.17
13.26
16.95
57
16.56
P/E ratio (avg)x
58.90
57.97
62.95
63.67
65.79
76.44
87.17
92.85
89.73
105.4
22.52
89.73
71.11
70
11.86
EV/EBITx
24.83
25.64
27.14
24.32
27.31
26.24
25.46
25.19
25.33
23.77
30.37
25.33
25.39
65
26.82
FCF yield (avg)%
32.35
29.57
27.29
24.79
23.13
20.81
19.79
18.74
15.80
16.46
12.79
18.74
21.97
19
26.41
FCF margin%
11.97
10.92
9.62
11.89
12.35
14.52
11.76
12.96
10.05
9.16
29.33
11.76
11.83
41
1.178
FCF / Net incomex
0.507
0.553
0.609
0.675
0.697
0.704
0.702
0.630
0.632
0.684
1.696
0.684
0.654
49
18.90
ROIC%
12.21
13.54
11.28
8.46
6.89
7.87
7.45
5.24
4.05
4.35
26.17
5.24
7.66
40
15.68
Return on equity%
3.80
0.94
2.92
1.07
1.22
3.81
1.14
0.61
2.21
3.61
10.21
2.21
1.72
83
8.62
Return on assets%
19.95
22.03
23.70
26.29
29.12
26.94
25.26
23.03
20.56
19.64
28.39
23.03
23.36
75
0.15
EPSkr
0.14
0.12
0.12
0.12
0.13
0.13
0.13
0.13
0.13
0.15
0.17
2.47%
0.94%
—
5.50
EPS growth%
22.71
19.99
20.75
19.75
17.81
18.47
17.45
19.81
21.92
24.32
3.39
19.81
19.90
70
0.19
Bookvalue per shkr
0.52
0.56
0.66
0.70
0.78
0.84
0.97
1.15
1.26
1.30
0.20
10.76%
11.31%
—
0.16
FCF per sharekr
0.39
0.45
0.50
0.51
0.54
0.55
0.56
0.60
0.67
0.79
0.16
7.74%
8.70%
—
0.17
Dividend per shkr
0.13
0.13
0.14
0.14
0.16
0.17
0.18
0.21
0.21
0.23
0.22
7.82%
7.23%
—
23.63
Div yield (avg)%
0.40
2.01
2.60
4.25
4.47
2.67
4.21
6.77
8.15
9.96
17.43
6.77
4.23
18
9.95
Payout ratio%
19.94
17.94
19.78
20.29
18.55
18.12
16.27
14.16
12.56
9.99
4.47
14.16
18.03
37
91.34
Shares (diluted)M
126.2
127.5
151.2
160.5
159.3
168.0
202.8
201.2
208.0
227.9
87.85
7.43%
7.36%
85
4.76
Buyback yield%
22.18
21.49
21.21
18.61
16.12
14.96
14.93
16.48
16.47
18.79
11.88
16.47
17.55
53
0.680
D/E ratiox
1.249
1.140
1.138
1.044
1.008
0.905
0.949
0.815
0.796
0.817
1.764
0.817
0.979
82
15.07
Enterprise valuekr M
11.88
11.41
10.59
9.658
9.755
9.268
10.30
11.20
12.05
11.21
52.71
2.83%
(0.74%)
51
5.634
LT debtkr M
48.61
52.58
48.73
48.91
41.78
41.94
43.60
37.16
38.04
38.60
71.01
(1.57%)
(1.61%)
32
Cost of revenue
8.60%
1.01×
Operating expenses
7.93%
0.94×
Cash and investments
18.87%
Property and equipment
18.43%
Spread over hurdle
28.01%