21.18
Revenuekr M
11.11
11.93
13.06
14.22
15.35
16.64
18.22
19.67
21.29
23.52
23.26
8.90%
8.82%
30
3.85
Revenue growth%
9.84
11.40
13.50
11.22
14.01
13.08
12.43
10.82
9.29
11.21
20.18
11.21
11.31
81
23.00
Gross margin%
12.88
14.21
17.10
18.05
20.10
21.70
22.18
21.74
21.11
21.34
14.84
21.70
20.61
41
23.68
Operating margin%
21.17
23.72
26.08
26.04
27.41
26.99
29.37
29.39
28.00
30.19
29.19
29.37
27.20
62
19.28
Net margin%
26.91
25.62
26.37
28.66
29.24
26.27
27.50
27.20
27.11
27.03
24.39
27.11
27.07
73
12.59
P/E ratio (avg)x
24.23
23.88
26.77
26.40
26.58
31.18
31.82
37.65
37.74
36.74
21.17
36.74
28.98
85
33.08
EV/EBITx
21.78
18.97
20.97
18.88
20.44
21.10
20.01
20.12
22.30
24.62
14.53
21.10
20.71
43
4.59
FCF yield (avg)%
8.50
11.21
9.12
10.32
9.80
9.62
10.05
12.87
13.38
14.91
22.89
12.87
10.18
33
11.04
FCF margin%
0.40
3.03
3.73
1.23
0.81
1.41
0.40
0.40
0.40
0.40
24.10
0.40
0.61
81
1.252
FCF / Net incomex
0.277
0.275
0.274
0.255
0.258
0.252
0.251
0.217
0.205
0.211
1.039
0.217
0.253
21
29.97
ROIC%
13.43
16.00
14.09
13.26
12.16
9.72
12.33
13.69
16.09
18.73
28.18
13.69
13.56
87
12.72
Return on equity%
9.01
6.30
4.31
4.37
7.10
9.67
8.24
10.84
8.16
5.21
3.78
8.24
7.63
71
4.26
Return on assets%
19.20
19.36
19.98
20.52
17.53
18.15
18.45
17.57
19.42
16.66
19.80
18.15
18.83
34
0.13
EPSkr
0.23
0.23
0.25
0.24
0.22
0.21
0.20
0.22
0.21
0.19
0.13
(2.91%)
(2.16%)
—
28.38
EPS growth%
24.87
25.84
26.14
27.98
29.79
32.50
30.12
29.11
27.38
28.38
12.22
29.11
28.18
32
0.26
Bookvalue per shkr
0.32
0.30
0.26
0.29
0.29
0.26
0.26
0.24
0.24
0.27
0.08
(1.64%)
(1.40%)
—
0.25
FCF per sharekr
0.14
0.15
0.13
0.13
0.12
0.12
0.12
0.11
0.10
0.09
0.07
(5.68%)
(3.88%)
—
0.07
Dividend per shkr
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.11
0.14
8.00%
4.24%
—
11.47
Div yield (avg)%
26.98
26.96
27.72
25.90
25.17
23.36
21.18
19.54
21.15
20.43
25.72
21.15
24.26
6
5.07
Payout ratio%
2.62
1.62
0.77
0.56
0.40
2.54
3.08
5.91
7.67
8.59
27.30
5.91
2.58
81
69.03
Shares (diluted)M
65.97
69.31
74.29
77.90
76.95
76.05
66.94
59.76
64.94
63.72
68.09
(3.70%)
0.47%
8
19.49
Buyback yield%
14.09
13.17
13.83
13.14
12.17
13.56
12.85
15.52
18.29
18.30
18.92
15.52
13.69
69
0.531
D/E ratiox
1.121
1.127
1.059
0.954
0.872
0.904
0.827
0.849
0.842
0.907
1.131
0.849
0.906
18
22.09
Enterprise valuekr M
22.17
24.14
24.50
28.14
29.97
34.60
39.87
43.37
45.01
45.51
29.91
8.71%
7.75%
73
9.871
LT debtkr M
30.97
32.88
35.04
36.29
39.46
42.47
41.14
39.72
40.01
40.87
25.25
0.70%
2.09%
82
Cost of revenue
9.00%
1.02×
Operating expenses
9.35%
1.05×
Goodwill & intangibles
21.35%
Cash and investments
14.98%