15.29
Revenuekr M
44.37
46.86
48.76
49.72
50.30
51.92
53.16
54.02
54.42
55.82
17.01
2.10%
2.72%
18
27.46
Revenue growth%
6.34
3.40
3.44
4.91
5.35
7.79
8.82
6.11
3.20
5.61
6.15
6.11
5.48
39
10.34
Gross margin%
3.78
4.50
7.36
6.79
5.49
3.67
4.39
5.27
5.15
2.24
15.36
4.39
4.83
21
2.50
Operating margin%
17.19
14.46
16.42
13.94
13.49
12.79
10.09
11.78
11.68
11.43
2.31
11.68
13.14
83
27.85
Net margin%
22.08
23.36
22.87
25.76
26.24
23.84
24.14
25.01
26.57
28.95
28.59
25.01
24.58
58
31.04
P/E ratio (avg)x
27.86
29.72
28.50
25.73
24.39
25.57
25.59
24.51
23.97
25.82
23.17
25.57
25.66
58
34.43
EV/EBITx
23.91
23.85
23.88
27.74
32.20
35.40
41.52
41.00
47.24
54.53
28.05
41.52
33.80
51
9.25
FCF yield (avg)%
23.24
22.35
20.56
20.84
18.97
17.34
16.76
14.36
14.51
11.75
23.93
14.51
18.16
91
15.25
FCF margin%
26.73
29.51
28.04
27.00
26.92
24.04
23.23
24.56
25.76
24.48
11.33
24.48
26.25
14
0.698
FCF / Net incomex
0.702
0.638
0.597
0.568
0.543
0.567
0.588
0.548
0.579
0.630
0.426
0.579
0.583
78
25.85
ROIC%
23.89
24.90
23.08
20.27
22.43
23.16
23.08
24.35
21.48
20.69
29.14
23.08
23.08
8
18.81
Return on equity%
11.71
11.46
14.38
12.13
13.67
11.54
9.67
9.47
10.44
12.36
12.45
10.44
11.63
83
19.53
Return on assets%
22.02
21.11
18.59
17.46
14.52
14.62
12.63
12.51
14.01
11.75
8.93
12.63
14.57
81
0.02
EPSkr
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.02
6.05%
6.66%
—
28.34
EPS growth%
16.67
14.57
13.22
10.49
9.25
9.22
6.35
4.26
4.01
5.20
26.54
5.20
9.24
81
0.01
Bookvalue per shkr
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(2.89%)
(3.83%)
—
0.02
FCF per sharekr
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.03
1.21%
1.52%
—
0.02
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.05
5.85%
7.32%
—
15.89
Div yield (avg)%
3.12
4.80
7.75
9.99
10.74
9.49
8.53
9.93
12.68
12.70
20.88
9.93
9.71
76
25.20
Payout ratio%
3.45
5.99
8.68
6.44
5.56
6.08
9.05
9.87
9.21
8.73
20.26
9.05
7.56
29
0.674
Shares (diluted)B
1.144
1.263
1.265
1.467
1.649
1.627
1.781
2.037
2.048
2.043
0.676
4.38%
5.68%
76
10.86
Buyback yield%
19.65
21.52
20.41
19.91
17.09
14.67
11.80
9.04
11.96
10.70
6.44
11.80
15.88
94
0.984
D/E ratiox
1.873
1.883
1.941
2.084
2.496
2.631
2.597
3.091
3.467
3.674
0.131
3.091
2.546
24
47.69
Enterprise valuekr M
43.18
44.07
44.42
48.24
46.65
48.91
49.44
53.07
53.33
57.39
54.73
4.23%
4.33%
14
19.14
LT debtkr M
15.98
15.12
14.72
16.09
14.88
13.42
13.19
13.17
13.04
12.04
31.06
(4.14%)
(2.27%)
11
Cost of revenue
2.72%
1.00×
Operating expenses
2.35%
0.96×
Cash and investments
22.34%
Goodwill & intangibles
13.35%