52.11
Revenuekr M
23.05
25.26
27.06
28.96
30.82
33.88
36.60
39.81
43.54
48.11
56.75
9.32%
8.45%
54
2.53
Revenue growth%
14.06
14.48
14.12
14.76
11.91
13.53
14.96
15.46
13.11
15.24
25.20
14.96
14.30
70
4.37
Gross margin%
24.33
26.77
28.85
28.76
27.72
29.99
30.55
32.27
32.32
34.62
17.66
32.27
29.42
29
10.16
Operating margin%
26.91
26.33
24.96
27.08
25.80
23.45
23.05
23.89
25.20
22.86
5.69
23.45
25.08
52
28.29
Net margin%
16.32
18.57
16.87
15.50
13.22
12.27
9.51
8.81
8.90
9.04
3.35
9.04
12.74
31
17.43
P/E ratio (avg)x
9.272
9.471
8.876
9.921
11.28
12.46
11.53
11.37
12.03
13.00
28.75
12.03
11.32
19
11.72
EV/EBITx
44.71
47.13
48.84
51.87
50.56
53.03
51.38
51.70
60.42
70.65
34.17
53.03
51.54
78
27.35
FCF yield (avg)%
20.98
21.04
20.46
21.47
20.07
22.49
22.38
22.96
21.52
20.12
19.28
22.38
21.25
55
26.09
FCF margin%
24.65
26.39
23.48
25.16
27.66
24.80
26.85
27.04
24.76
27.67
25.75
26.85
25.77
26
0.840
FCF / Net incomex
1.633
1.539
1.476
1.325
1.345
1.452
1.508
1.505
1.653
1.858
1.767
1.508
1.507
47
20.90
ROIC%
10.64
10.57
9.01
10.34
10.98
13.06
14.20
14.81
15.92
16.84
23.63
14.81
12.02
13
12.16
Return on equity%
9.18
7.60
8.67
8.96
11.38
11.32
13.58
14.02
13.97
14.82
10.55
13.97
11.35
84
7.82
Return on assets%
30.77
32.28
30.05
32.27
29.70
30.44
27.57
29.37
28.30
29.34
7.36
29.34
29.88
34
0.05
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.05
(2.81%)
(4.67%)
—
21.35
EPS growth%
33.50
30.67
32.79
30.55
32.76
34.94
32.48
35.13
35.20
34.97
20.03
34.97
33.15
35
0.03
Bookvalue per shkr
0.07
0.08
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.03
0.39%
(0.45%)
—
0.05
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(1.55%)
(2.55%)
—
0.06
Dividend per shkr
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.05
9.71%
7.32%
—
4.70
Div yield (avg)%
8.48
9.90
7.67
9.93
10.05
10.91
9.81
10.97
10.56
13.27
16.64
10.91
9.99
18
21.29
Payout ratio%
23.93
23.01
25.08
26.92
27.97
27.74
30.23
28.27
30.55
33.50
14.60
30.23
27.86
37
355.8
Shares (diluted)M
399.6
369.2
335.3
342.5
354.2
344.6
333.1
351.4
311.2
289.8
363.6
(3.93%)
(2.39%)
84
23.86
Buyback yield%
24.67
23.02
22.00
21.00
22.38
21.83
19.77
18.79
20.66
23.27
20.52
20.66
21.92
73
0.729
D/E ratiox
1.162
1.190
1.286
1.250
1.314
1.219
1.306
1.229
1.261
1.187
1.272
1.229
1.240
94
16.68
Enterprise valuekr M
32.79
33.33
35.83
40.10
45.34
51.11
52.89
57.46
60.07
58.14
20.49
5.10%
7.27%
71
15.21
LT debtkr M
18.62
19.92
21.51
25.55
28.11
29.43
34.09
40.19
46.11
53.45
3.205
13.71%
12.07%
20
Cost of revenue
8.45%
1.00×
Operating expenses
8.71%
1.02×
Property and equipment
19.57%