22.13
Revenuekr M
86.34
90.29
91.73
93.03
97.65
99.85
102.7
106.9
110.0
111.4
23.84
2.67%
3.05%
21
8.08
Revenue growth%
21.50
20.20
22.82
24.53
26.38
25.51
26.70
29.02
30.59
27.96
19.37
27.96
25.94
38
5.64
Gross margin%
23.27
21.94
23.33
25.36
23.80
25.90
25.34
23.15
23.00
24.59
2.88
24.59
23.56
52
16.11
Operating margin%
17.35
15.46
16.84
16.71
16.41
14.01
11.41
11.72
12.89
15.13
23.60
12.89
15.30
19
12.08
Net margin%
21.09
23.83
21.94
20.93
18.52
20.62
20.27
19.68
16.73
18.49
13.93
19.68
20.45
24
12.48
P/E ratio (avg)x
26.32
26.01
27.32
28.07
25.02
21.84
23.73
22.65
20.17
21.31
15.63
21.84
24.38
72
35.22
EV/EBITx
21.34
21.77
20.25
21.84
20.96
17.89
15.93
14.66
14.76
12.73
6.056
14.76
19.07
6
22.68
FCF yield (avg)%
10.70
11.23
14.06
15.07
17.87
20.85
18.94
20.02
19.65
20.07
23.22
20.02
18.41
70
20.87
FCF margin%
27.45
29.42
28.62
30.11
27.77
29.69
32.37
35.07
34.98
36.93
6.20
34.98
29.90
86
0.321
FCF / Net incomex
1.001
1.049
1.005
1.163
1.350
1.400
1.400
1.535
1.649
1.579
0.892
1.535
1.375
30
4.83
ROIC%
12.34
13.86
16.73
16.30
14.82
14.43
13.28
15.35
17.48
18.14
15.68
15.35
15.09
55
5.46
Return on equity%
6.14
7.18
9.94
9.88
8.90
11.21
11.59
9.51
10.89
10.11
9.07
10.89
9.91
86
2.72
Return on assets%
13.87
12.32
13.12
14.15
11.93
13.53
12.39
13.17
12.19
13.32
7.63
13.17
13.14
61
0.10
EPSkr
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.11
(4.95%)
(2.14%)
—
25.90
EPS growth%
27.95
27.34
24.43
27.33
28.03
28.53
28.55
31.20
30.79
29.60
7.75
29.60
28.28
8
0.15
Bookvalue per shkr
0.02
0.03
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.09
6.29%
3.03%
—
0.05
FCF per sharekr
0.12
0.11
0.12
0.12
0.13
0.12
0.13
0.14
0.14
0.15
0.08
3.06%
2.94%
—
0.11
Dividend per shkr
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.08
0.15
2.15%
4.91%
—
13.05
Div yield (avg)%
16.18
18.23
20.36
22.14
22.15
24.44
26.66
29.00
31.93
30.42
8.14
29.00
23.29
28
8.91
Payout ratio%
17.21
18.05
18.65
18.75
21.40
20.75
20.39
20.72
21.15
22.53
3.36
20.75
20.55
43
406.4
Shares (diluted)M
438.9
450.0
414.4
417.8
420.6
406.1
447.7
450.6
414.8
386.7
393.1
(1.67%)
(0.59%)
35
24.24
Buyback yield%
24.11
24.93
27.23
29.99
28.63
29.87
30.83
29.98
28.68
27.52
12.85
29.87
28.65
9
0.497
D/E ratiox
1.614
1.557
1.474
1.490
1.427
1.366
1.374
1.344
1.244
1.315
0.846
1.344
1.400
36
114.9
Enterprise valuekr M
162.9
168.1
180.0
199.1
235.0
258.5
285.4
307.0
344.2
354.4
86.13
8.57%
8.62%
30
34.94
LT debtkr M
48.70
44.50
45.40
41.93
45.79
46.70
45.29
40.97
36.96
34.19
23.49
(5.68%)
(4.66%)
44
Cost of revenue
3.00%
1.00×
Operating expenses
3.10%
1.01×
Cash and investments
16.39%