7.193
Revenuekr M
18.36
19.32
19.83
20.21
20.72
22.05
23.22
23.85
24.44
24.98
7.663
3.81%
3.67%
90
13.66
Revenue growth%
13.35
10.77
12.47
13.19
15.82
18.07
21.01
18.03
16.17
18.69
15.22
18.07
15.99
27
10.57
Gross margin%
7.21
4.24
6.73
5.00
6.65
7.03
5.09
4.15
5.55
5.66
20.32
5.55
5.60
28
28.38
Operating margin%
29.47
30.67
28.73
27.36
24.83
27.78
25.92
27.65
29.00
27.82
25.68
27.78
27.80
49
24.60
Net margin%
17.90
20.17
21.97
22.04
21.91
19.26
22.04
24.34
25.88
28.59
26.23
24.34
22.00
48
11.16
P/E ratio (avg)x
10.88
11.52
12.90
13.25
13.61
12.87
12.16
14.11
16.14
16.29
18.20
14.11
13.08
53
19.23
EV/EBITx
15.21
18.01
18.03
20.21
22.99
24.97
25.57
25.70
24.93
24.09
11.84
24.97
23.54
65
22.53
FCF yield (avg)%
13.43
14.89
14.86
16.95
17.77
19.89
19.56
19.61
20.16
19.69
16.25
19.69
18.66
41
28.69
FCF margin%
0.40
0.55
3.39
0.84
2.01
3.35
2.12
0.40
0.40
2.13
5.11
2.12
1.42
18
1.753
FCF / Net incomex
0.975
1.135
1.320
1.461
1.581
1.523
1.541
1.456
1.697
1.869
0.940
1.541
1.492
63
3.33
ROIC%
17.37
14.65
14.76
15.18
17.06
16.23
16.63
13.82
16.08
15.34
18.68
16.08
15.71
80
26.93
Return on equity%
9.55
7.51
5.99
5.36
7.22
9.68
6.74
7.48
7.86
10.56
9.30
7.86
7.49
85
29.54
Return on assets%
16.99
15.79
17.51
15.52
16.75
16.08
17.65
16.98
17.52
18.08
28.05
17.52
16.98
84
0.02
EPSkr
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.02
3.30%
0.81%
—
10.74
EPS growth%
14.41
12.52
10.18
12.01
13.80
10.94
13.66
16.29
16.21
17.53
21.07
16.21
13.73
72
0.02
Bookvalue per shkr
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.01
6.92%
8.05%
—
0.02
FCF per sharekr
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.03
5.94%
7.60%
—
0.02
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(7.19%)
(4.37%)
—
13.40
Div yield (avg)%
30.52
28.08
29.27
26.78
28.81
31.16
33.23
30.81
29.02
26.05
26.54
30.81
29.14
92
6.31
Payout ratio%
33.75
32.79
30.70
32.07
33.18
30.90
29.57
29.16
27.91
29.32
14.61
29.32
30.80
70
287.9
Shares (diluted)M
214.2
206.3
212.8
213.2
201.0
197.7
177.6
190.2
197.8
196.5
291.3
(0.45%)
(1.34%)
36
9.45
Buyback yield%
3.11
5.23
6.50
3.88
5.05
5.45
4.48
5.53
4.90
3.88
20.46
4.90
4.98
75
0.749
D/E ratiox
0.414
0.478
0.529
0.572
0.639
0.722
0.718
0.847
1.020
1.035
1.074
0.847
0.678
89
16.35
Enterprise valuekr M
12.81
14.24
14.76
13.44
12.85
12.20
11.73
11.33
11.75
11.90
8.889
(1.53%)
(0.16%)
94
2.647
LT debtkr M
5.766
6.539
7.769
9.080
10.30
10.99
13.22
13.94
14.39
14.73
18.35
7.40%
11.71%
67
Cost of revenue
3.62%
0.99×
Operating expenses
3.34%
0.97×
Cash and investments
16.40%