22.39
Revenuekr M
20.28
21.07
21.87
22.71
23.38
24.76
25.34
26.49
27.53
29.12
24.07
4.49%
3.93%
70
14.16
Revenue growth%
14.77
12.41
9.47
12.33
9.40
9.83
6.88
8.26
6.64
8.11
5.33
8.11
9.44
7
19.98
Gross margin%
13.37
15.69
15.99
13.98
16.53
18.22
19.51
22.34
22.76
25.02
14.45
22.34
17.37
90
10.71
Operating margin%
15.45
15.53
17.61
14.66
13.25
13.76
11.55
8.79
6.77
7.87
11.84
8.79
13.51
78
8.26
Net margin%
10.41
8.34
8.88
6.21
7.57
7.61
8.25
5.34
4.64
1.74
6.94
5.34
7.59
38
32.62
P/E ratio (avg)x
26.01
27.93
25.77
28.04
29.49
28.87
27.72
29.44
28.45
28.05
16.82
28.45
28.05
50
13.24
EV/EBITx
25.43
29.18
32.00
33.00
30.98
36.08
34.38
37.31
40.55
38.97
15.87
37.31
33.69
80
18.34
FCF yield (avg)%
12.35
11.58
9.50
7.47
8.39
7.34
5.80
7.42
6.01
7.04
14.49
7.04
7.44
10
26.46
FCF margin%
4.74
5.68
6.75
7.17
6.58
9.00
8.21
8.15
8.18
9.46
20.37
8.21
7.66
9
0.284
FCF / Net incomex
0.292
0.278
0.283
0.289
0.261
0.238
0.240
0.244
0.220
0.202
0.588
0.238
0.252
85
18.16
ROIC%
5.01
6.01
4.21
4.16
3.86
6.13
6.50
6.97
9.65
8.43
16.69
6.97
6.07
44
21.98
Return on equity%
23.18
22.21
21.50
18.67
19.10
20.05
18.76
17.87
17.39
15.99
9.37
17.87
18.93
83
22.42
Return on assets%
23.95
23.48
21.42
20.96
21.98
20.81
23.47
20.81
23.34
24.00
20.38
23.34
22.66
48
0.07
EPSkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.07
1.75%
1.90%
—
16.81
EPS growth%
18.13
20.70
23.42
26.37
25.91
28.47
28.85
30.14
27.15
28.57
15.98
28.57
26.76
45
0.02
Bookvalue per shkr
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.05
5.23%
4.16%
—
0.01
FCF per sharekr
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(4.64%)
(3.99%)
—
0.02
Dividend per shkr
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.02
10.43%
10.07%
—
5.07
Div yield (avg)%
8.78
10.95
11.77
9.27
11.30
10.86
12.09
9.92
11.20
13.84
13.60
11.20
11.08
69
15.29
Payout ratio%
29.06
27.61
28.72
29.64
29.25
30.09
30.84
28.59
30.21
29.21
12.64
30.09
29.23
45
156.2
Shares (diluted)M
146.6
159.3
177.1
160.6
169.9
182.6
181.5
183.1
167.7
166.7
153.2
(0.38%)
1.76%
49
25.09
Buyback yield%
25.00
23.41
23.78
23.79
23.69
20.90
18.87
17.67
18.75
17.26
8.53
18.75
22.15
40
1.770
D/E ratiox
1.155
1.006
1.014
0.982
0.839
0.796
0.691
0.713
0.701
0.660
1.006
0.701
0.818
22
1.974
Enterprise valuekr M
1.192
1.368
1.496
1.551
1.709
1.995
2.045
1.973
2.072
2.306
17.08
6.17%
6.73%
15
8.493
LT debtkr M
21.28
22.22
26.05
27.99
28.69
33.10
37.83
40.02
38.62
39.01
2.909
6.34%
6.05%
28
Cost of revenue
3.93%
1.00×
Operating expenses
3.96%
1.00×
Cash and investments
18.64%