0.796
Revenuekr M
11.31
11.33
11.23
11.28
11.34
11.22
11.61
12.02
12.03
12.15
0.838
1.40%
0.61%
76
8.18
Revenue growth%
21.14
19.46
20.29
22.38
24.04
22.96
22.79
22.52
25.00
25.46
20.93
22.96
22.65
40
5.71
Gross margin%
0.40
1.94
1.21
0.40
0.40
0.40
1.19
0.40
3.16
5.58
4.83
1.19
0.79
38
7.13
Operating margin%
7.97
10.25
10.70
12.53
13.93
12.20
12.87
14.75
16.69
14.18
12.69
14.18
12.70
93
13.27
Net margin%
21.97
19.31
18.13
18.66
20.91
21.99
19.00
21.14
21.25
21.40
19.51
21.25
21.03
40
27.56
P/E ratio (avg)x
15.27
16.52
15.45
16.43
14.73
15.34
14.59
12.76
13.52
14.42
26.19
14.42
15.00
84
16.73
EV/EBITx
10.57
10.05
10.36
10.30
9.791
9.319
9.159
9.701
10.19
10.65
26.61
9.701
10.12
86
20.78
FCF yield (avg)%
3.04
3.92
2.64
3.58
4.29
6.82
5.61
3.00
2.05
1.07
18.78
3.00
3.31
46
6.44
FCF margin%
9.68
10.60
9.00
9.12
11.38
9.04
7.86
7.79
7.96
6.11
9.65
7.86
9.02
28
0.442
FCF / Net incomex
0.356
0.338
0.380
0.355
0.391
0.368
0.380
0.421
0.419
0.478
1.719
0.419
0.380
35
23.33
ROIC%
15.98
14.11
15.26
13.63
14.82
13.85
14.16
16.02
14.77
15.39
5.07
14.77
14.80
14
3.18
Return on equity%
9.31
8.10
7.23
9.27
7.03
8.03
9.59
8.92
10.37
9.76
24.17
9.59
9.10
10
22.15
Return on assets%
10.80
10.71
8.57
6.11
3.91
6.50
6.72
7.81
7.37
4.59
6.55
6.72
7.05
77
0.02
EPSkr
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
9.74%
6.40%
—
11.57
EPS growth%
1.89
3.15
1.21
0.40
0.40
0.40
0.40
0.52
2.59
5.17
8.89
0.52
0.87
61
0.04
Bookvalue per shkr
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.01
7.88%
4.68%
—
0.02
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.76%)
(3.04%)
—
0.03
Dividend per shkr
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.12
0.14
0.04
9.84%
7.62%
—
5.98
Div yield (avg)%
30.48
28.30
27.76
26.38
24.83
26.27
26.41
27.09
26.39
25.97
24.24
26.39
26.40
52
22.08
Payout ratio%
24.63
24.99
27.19
29.68
32.52
32.50
31.50
30.60
31.37
34.33
17.73
31.50
30.98
7
315.8
Shares (diluted)M
402.4
470.1
518.6
532.8
546.8
523.3
597.9
572.1
552.0
574.0
322.7
0.97%
3.01%
46
29.19
Buyback yield%
31.38
33.60
31.53
31.68
28.88
27.23
27.04
25.03
23.92
21.49
19.25
25.03
28.05
48
1.650
D/E ratiox
0.181
0.187
0.182
0.177
0.178
0.167
0.171
0.164
0.164
0.167
1.528
0.167
0.174
51
8.416
Enterprise valuekr M
2.950
2.997
2.662
2.545
2.446
2.225
2.009
1.925
1.745
1.889
6.251
(5.03%)
(3.97%)
49
4.926
LT debtkr M
1.698
1.583
1.677
1.590
1.399
1.368
1.253
1.361
1.409
1.216
13.17
(2.76%)
(3.85%)
27
Cost of revenue
0.26%
0.97×
Operating expenses
1.08%
1.05×
Property and equipment
18.18%