0.383
Revenuekr M
1.436
1.478
1.554
1.612
1.645
1.686
1.778
1.834
1.939
2.027
0.393
4.27%
3.93%
92
29.78
Revenue growth%
25.04
27.09
28.52
28.97
31.49
31.70
33.99
33.33
32.88
34.27
4.39
33.33
31.59
37
21.27
Gross margin%
15.89
13.16
16.09
18.32
18.94
17.18
19.81
17.05
19.85
22.01
8.77
19.81
17.75
32
5.00
Operating margin%
8.63
9.97
7.02
5.90
7.36
6.79
7.06
5.62
3.70
1.45
17.45
5.62
6.90
7
5.35
Net margin%
14.77
15.22
16.94
19.36
18.29
16.83
15.76
13.53
15.96
18.92
15.70
15.96
16.39
52
13.88
P/E ratio (avg)x
7.739
7.817
7.304
7.031
7.821
7.115
6.685
7.269
6.593
5.849
6.653
6.685
7.192
51
21.86
EV/EBITx
29.16
29.70
33.65
33.19
31.75
33.57
36.06
36.84
42.49
49.04
36.04
36.84
33.61
86
11.91
FCF yield (avg)%
18.68
18.24
20.07
22.59
20.91
18.72
17.64
19.63
20.57
17.98
3.81
18.72
19.18
88
28.89
FCF margin%
11.31
8.91
11.47
8.69
7.29
6.90
6.84
6.73
9.14
8.51
7.27
6.90
8.60
43
0.779
FCF / Net incomex
2.092
2.246
2.297
2.631
2.709
2.635
2.560
2.482
2.419
2.669
0.972
2.560
2.521
17
3.19
ROIC%
18.55
17.68
18.08
17.05
18.40
16.74
18.68
17.85
17.54
18.35
28.10
17.85
17.97
71
6.39
Return on equity%
22.74
19.76
19.41
17.97
17.67
18.01
19.95
20.93
21.28
20.40
13.30
20.40
19.86
45
25.85
Return on assets%
27.99
29.67
29.53
31.90
33.05
34.29
35.03
35.34
36.78
36.30
15.93
35.34
33.67
78
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
10.39%
10.46%
—
24.44
EPS growth%
11.53
10.48
7.60
4.75
5.43
2.91
5.15
7.32
6.73
7.40
6.05
6.73
7.03
74
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
0.01
—
12.46%
9.76%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
4.39%
0.51%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(3.62%)
(2.91%)
—
8.98
Div yield (avg)%
4.90
4.72
5.97
5.69
6.67
6.38
3.45
5.19
7.38
8.86
2.24
6.38
5.83
41
23.32
Payout ratio%
26.88
27.57
25.67
25.10
23.46
21.00
21.67
22.49
24.71
24.84
20.20
22.49
24.77
68
616.6
Shares (diluted)M
637.2
699.0
613.7
657.8
632.1
692.3
764.6
776.0
739.1
645.8
639.8
0.43%
(0.33%)
73
16.88
Buyback yield%
15.33
16.17
15.01
13.47
13.10
11.75
10.65
11.91
9.55
8.39
20.43
10.65
12.51
41
1.024
D/E ratiox
1.684
1.595
1.809
1.863
1.747
1.707
1.668
1.835
2.074
2.204
0.719
1.835
1.778
65
0.379
Enterprise valuekr M
2.299
2.260
2.610
2.738
2.867
3.291
3.849
4.194
4.399
4.338
1.331
8.64%
6.62%
60
1.613
LT debtkr M
0.767
0.813
0.899
0.979
1.040
1.098
1.282
1.502
1.544
1.828
0.854
11.94%
9.83%
64
Cost of revenue
3.76%
0.98×
Operating expenses
4.23%
1.03×
Property and equipment
18.02%
Goodwill & intangibles
16.67%
Spread over hurdle
(0.91%)