3.432
Revenuekr M
10.55
10.86
11.56
11.99
12.65
13.61
14.22
14.73
15.48
16.12
3.630
4.97%
5.01%
89
10.33
Revenue growth%
10.74
11.84
9.56
8.98
11.58
12.59
14.18
14.99
16.96
15.78
25.55
14.99
12.22
85
6.56
Gross margin%
30.28
27.62
25.80
23.45
21.76
21.33
22.46
25.29
26.53
23.70
27.28
23.70
24.50
14
6.48
Operating margin%
17.47
17.28
19.89
20.48
21.06
20.42
17.64
16.11
17.30
16.89
8.28
17.30
17.55
81
28.54
Net margin%
28.50
25.76
25.22
24.49
22.13
22.73
22.24
25.05
25.61
24.72
3.30
24.72
24.88
11
17.23
P/E ratio (avg)x
52.42
60.31
56.96
55.25
61.78
63.35
70.38
77.14
82.87
86.63
7.013
77.14
62.56
91
29.72
EV/EBITx
24.66
24.02
24.35
22.28
21.50
20.02
20.21
21.41
20.90
21.82
25.04
20.90
21.66
86
10.48
FCF yield (avg)%
27.50
24.67
24.73
25.28
24.63
26.72
27.20
26.62
29.44
30.72
17.79
27.20
26.67
39
9.71
FCF margin%
19.92
21.02
19.76
20.30
19.63
21.33
21.55
21.47
18.61
20.37
6.25
21.33
20.34
54
1.108
FCF / Net incomex
0.658
0.574
0.546
0.546
0.500
0.488
0.444
0.473
0.444
0.446
0.881
0.446
0.494
79
11.56
ROIC%
12.52
12.87
12.06
12.26
11.73
11.30
12.72
12.42
15.36
13.50
7.55
12.72
12.47
68
12.34
Return on equity%
6.39
9.28
10.38
12.65
11.30
10.40
11.46
12.31
13.83
16.63
6.33
12.31
11.38
32
2.26
Return on assets%
6.86
5.22
7.31
8.58
8.62
9.15
9.04
8.13
7.45
8.49
29.83
8.49
8.31
25
0.02
EPSkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
1.22%
(3.20%)
—
23.33
EPS growth%
9.32
10.59
12.45
11.48
13.84
16.14
13.39
15.22
12.34
10.92
10.95
13.39
12.39
76
0.04
Bookvalue per shkr
0.11
0.10
0.10
0.12
0.14
0.16
0.16
0.16
0.19
0.22
0.05
8.33%
8.31%
—
0.05
FCF per sharekr
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.04
(4.05%)
(3.49%)
—
0.07
Dividend per shkr
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.07
0.08
0.04
5.20%
2.30%
—
19.18
Div yield (avg)%
6.99
9.88
12.34
11.50
8.73
6.46
7.09
9.62
8.35
9.92
29.86
8.35
9.17
52
15.73
Payout ratio%
0.40
3.08
4.30
6.76
7.80
7.69
7.82
5.53
8.45
10.76
16.55
7.82
7.23
7
91.31
Shares (diluted)M
111.7
130.2
138.8
135.8
159.9
175.4
183.0
194.0
198.6
206.3
89.54
5.22%
5.83%
71
4.90
Buyback yield%
17.78
14.92
14.14
12.95
13.14
15.29
17.92
17.24
14.42
17.07
9.73
17.07
15.10
58
1.707
D/E ratiox
0.132
0.139
0.130
0.126
0.111
0.096
0.094
0.088
0.083
0.086
0.584
0.088
0.103
17
4.637
Enterprise valuekr M
3.874
3.280
3.115
2.714
2.628
2.553
2.484
2.418
2.613
2.345
4.977
(2.25%)
(5.54%)
66
4.677
LT debtkr M
5.683
5.178
5.339
6.038
6.727
6.467
6.101
6.350
5.898
5.799
8.444
(2.93%)
0.89%
69
Cost of revenue
5.08%
1.01×
Operating expenses
4.65%
0.97×
Cash and investments
14.88%