1.042
Revenuekr B
1.129
1.151
1.173
1.186
1.226
1.262
1.279
1.289
1.326
1.330
1.068
1.64%
1.91%
26
12.79
Revenue growth%
13.61
16.10
18.89
19.41
18.12
18.22
18.29
18.82
21.28
18.81
25.43
18.81
18.55
11
27.47
Gross margin%
9.97
9.46
8.39
6.51
7.21
9.98
11.29
11.53
11.42
8.47
21.02
11.29
9.72
40
4.02
Operating margin%
3.32
0.63
0.40
2.42
4.77
2.45
0.40
2.07
4.92
6.05
28.00
2.45
2.44
69
6.75
Net margin%
4.00
3.17
2.02
2.94
4.77
6.58
6.00
3.30
3.87
3.01
21.60
3.87
3.58
86
6.515
P/E ratio (avg)x
39.92
46.94
49.57
53.77
57.74
57.65
63.42
65.44
67.57
72.15
11.28
65.44
57.69
32
25.55
EV/EBITx
20.40
24.45
25.03
28.66
34.04
36.40
43.20
45.43
45.27
45.63
19.26
45.27
35.22
29
12.64
FCF yield (avg)%
8.67
8.78
5.78
4.06
5.79
6.80
8.63
6.47
9.11
6.32
21.63
6.80
6.63
68
14.85
FCF margin%
6.10
3.32
5.17
7.34
4.38
5.26
4.08
3.80
4.49
6.09
7.74
4.49
4.83
88
0.305
FCF / Net incomex
0.714
0.651
0.676
0.605
0.620
0.607
0.524
0.533
0.496
0.459
0.643
0.524
0.606
76
6.25
ROIC%
24.48
23.21
24.23
23.64
25.53
25.13
23.52
20.84
20.79
18.30
20.39
20.84
23.58
80
6.91
Return on equity%
4.20
6.13
4.85
4.59
5.91
8.20
8.72
7.60
10.58
11.66
29.87
8.72
6.86
40
21.30
Return on assets%
24.74
26.97
27.54
28.40
28.57
28.41
27.32
25.87
28.46
26.86
4.55
27.32
27.43
74
7.43
EPSkr
7.75
8.59
8.47
8.73
8.18
8.78
7.95
7.95
7.89
7.41
8.14
(1.97%)
(1.35%)
—
7.13
EPS growth%
5.53
4.89
7.70
4.77
5.21
6.27
5.89
3.64
5.06
4.20
26.82
5.06
5.14
16
1.53
Bookvalue per shkr
10.20
11.09
11.20
12.71
15.12
15.14
17.08
17.05
20.56
24.58
2.73
10.21%
10.51%
—
3.08
FCF per sharekr
5.24
5.08
5.46
5.83
5.77
5.25
5.05
4.46
3.84
3.60
3.91
(9.00%)
(4.94%)
—
5.09
Dividend per shkr
2.31
2.52
2.66
2.84
3.07
3.13
3.76
4.05
4.91
4.85
2.13
9.56%
8.52%
—
21.70
Div yield (avg)%
5.89
6.47
4.28
7.06
10.01
12.07
11.42
9.17
10.07
10.64
22.29
10.64
9.59
51
27.50
Payout ratio%
17.84
20.56
22.93
22.48
23.50
21.53
21.06
18.66
20.70
19.55
18.57
20.70
20.88
89
107.6
Shares (diluted)M
91.19
90.03
93.58
88.39
97.29
108.3
120.0
136.0
124.4
125.7
106.5
5.25%
2.64%
76
19.50
Buyback yield%
1.65
2.49
5.07
4.67
7.25
7.01
6.60
6.88
4.75
4.92
9.51
6.60
5.00
88
0.928
D/E ratiox
0.884
0.945
1.065
1.189
1.158
1.189
1.327
1.313
1.338
1.495
1.360
1.327
1.189
93
0.227
Enterprise valuekr B
0.617
0.707
0.726
0.810
0.759
0.734
0.840
0.935
0.904
0.886
1.208
3.14%
4.94%
52
1.122
LT debtkr B
2.297
2.654
2.822
2.709
2.900
3.290
3.680
3.947
3.952
4.023
0.470
6.77%
6.69%
54
Cost of revenue
1.67%
0.98×
Operating expenses
1.85%
0.99×
Cash and investments
18.36%