0.656
Revenuekr M
3.970
4.138
4.289
4.300
4.339
4.363
4.419
4.606
4.746
4.788
0.719
1.99%
2.32%
24
23.19
Revenue growth%
1.22
0.40
0.40
0.40
0.40
0.40
0.42
0.40
2.64
4.66
13.81
0.42
0.40
25
11.22
Gross margin%
21.82
23.98
21.18
20.01
19.84
18.69
16.42
14.95
17.41
18.40
9.00
17.41
19.26
17
4.96
Operating margin%
8.92
6.55
8.59
5.84
7.04
8.39
11.15
9.42
7.71
6.31
23.27
8.39
8.05
72
12.38
Net margin%
13.63
14.46
11.53
9.45
11.30
12.30
12.92
14.10
11.13
11.13
16.32
12.30
11.92
69
32.06
P/E ratio (avg)x
19.39
21.43
20.73
20.22
18.28
16.92
15.55
14.22
15.73
15.35
33.39
15.55
17.60
8
27.59
EV/EBITx
24.19
25.06
27.04
24.46
20.98
18.58
18.14
17.25
16.61
14.50
30.84
17.25
19.78
57
7.16
FCF yield (avg)%
16.24
16.00
14.05
13.64
12.99
14.75
12.06
10.30
10.91
13.61
7.60
12.06
13.62
23
23.72
FCF margin%
8.44
6.05
8.70
9.10
7.12
9.97
7.84
7.80
6.73
6.82
27.42
7.80
7.82
78
1.685
FCF / Net incomex
0.122
0.113
0.113
0.119
0.124
0.126
0.112
0.112
0.120
0.113
0.435
0.113
0.116
61
23.58
ROIC%
8.78
8.47
8.91
6.82
9.14
10.23
10.91
13.55
12.33
12.86
3.41
12.33
9.68
69
2.68
Return on equity%
8.49
5.73
8.37
6.47
5.45
2.79
3.32
3.75
2.98
2.60
8.84
2.98
4.60
58
6.68
Return on assets%
22.58
24.83
23.87
21.84
24.12
24.56
26.49
28.72
26.89
24.15
17.52
26.49
24.35
87
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
13.33%
10.57%
—
25.72
EPS growth%
17.84
18.90
16.39
14.70
15.36
13.24
13.05
11.51
10.23
7.96
7.52
11.51
13.97
14
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.30%
(2.16%)
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.61%
6.05%
—
0.01
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.73%
5.20%
—
27.10
Div yield (avg)%
23.22
25.20
24.37
22.67
24.57
21.69
21.31
21.07
18.80
18.21
20.01
21.07
22.18
84
6.94
Payout ratio%
13.40
11.80
11.40
10.82
7.91
9.81
8.86
7.46
6.36
5.63
24.81
7.46
9.33
6
531.1
Shares (diluted)M
621.1
552.3
588.4
512.5
540.4
578.8
498.2
512.0
562.5
535.4
516.0
(0.18%)
(1.20%)
16
9.40
Buyback yield%
28.38
27.73
26.78
25.93
25.46
27.04
29.31
30.63
32.95
33.80
18.07
30.63
28.06
63
1.307
D/E ratiox
1.663
1.588
1.512
1.593
1.611
1.481
1.280
1.346
1.343
1.190
1.610
1.343
1.496
46
1.559
Enterprise valuekr M
5.491
5.770
5.594
6.372
6.890
6.662
6.558
6.108
5.967
5.540
1.765
(4.27%)
0.02%
66
4.840
LT debtkr M
1.131
1.342
1.408
1.590
1.770
2.030
2.204
2.451
2.770
2.930
4.664
10.60%
10.81%
62
Cost of revenue
2.02%
0.97×
Operating expenses
3.87%
1.16×
Property and equipment
16.16%
Goodwill & intangibles
14.88%