1.303
Revenuekr M
17.43
17.07
17.41
17.61
17.77
18.00
17.92
18.10
18.25
18.24
1.384
0.52%
0.72%
9
7.86
Revenue growth%
23.13
25.04
24.22
25.32
27.82
25.94
25.79
27.72
25.87
27.72
2.54
25.94
25.83
28
21.41
Gross margin%
23.87
23.67
23.91
25.99
24.00
21.43
21.90
23.95
26.46
25.44
25.89
23.95
23.93
24
12.31
Operating margin%
13.05
15.66
16.18
16.19
14.10
13.22
10.97
12.02
14.43
15.81
20.42
13.22
14.27
72
24.19
Net margin%
12.15
9.58
10.87
9.91
9.12
11.69
13.44
10.99
11.33
11.38
12.66
11.38
11.16
76
29.91
P/E ratio (avg)x
38.89
40.19
45.21
48.53
46.70
53.34
58.83
57.01
60.20
58.69
34.51
58.69
50.93
82
22.12
EV/EBITx
55.21
60.96
67.92
73.60
78.71
73.29
77.43
79.30
87.82
81.64
37.68
79.30
75.52
53
2.62
FCF yield (avg)%
7.61
5.00
3.93
5.21
6.82
6.89
9.79
7.95
4.95
2.90
15.81
6.89
6.02
17
11.56
FCF margin%
24.92
23.17
26.07
25.32
28.26
29.03
27.23
24.96
26.23
27.65
19.39
27.23
26.15
34
1.731
FCF / Net incomex
0.386
0.404
0.440
0.397
0.362
0.365
0.341
0.336
0.379
0.353
1.653
0.353
0.372
55
20.77
ROIC%
29.01
30.09
28.53
27.46
25.82
24.85
25.89
26.80
28.01
26.74
13.18
26.74
27.13
39
12.08
Return on equity%
3.52
4.81
4.31
7.16
6.43
8.17
7.07
8.45
9.99
7.03
3.64
8.17
7.05
58
3.99
Return on assets%
16.98
17.82
20.76
23.18
21.82
22.21
23.22
23.32
24.34
23.10
26.86
23.22
22.66
65
0.11
EPSkr
0.16
0.17
0.17
0.19
0.20
0.20
0.20
0.23
0.22
0.23
0.12
3.11%
3.16%
—
3.37
EPS growth%
30.67
30.71
33.46
34.01
33.33
33.22
33.02
35.05
32.87
34.24
22.67
33.22
33.28
49
0.27
Bookvalue per shkr
0.11
0.12
0.13
0.13
0.12
0.12
0.12
0.11
0.11
0.11
0.13
(1.11%)
0.28%
—
0.24
FCF per sharekr
0.21
0.25
0.25
0.27
0.32
0.38
0.44
0.44
0.51
0.59
0.22
13.11%
10.91%
—
0.22
Dividend per shkr
0.21
0.22
0.24
0.21
0.19
0.17
0.16
0.17
0.16
0.14
0.05
(5.72%)
(3.27%)
—
19.96
Div yield (avg)%
14.94
17.48
14.78
12.35
9.39
9.90
11.18
11.33
12.86
12.60
18.03
11.33
12.47
64
13.40
Payout ratio%
13.51
13.06
13.44
11.60
13.07
12.62
14.70
14.32
13.89
13.51
14.49
13.89
13.48
84
33.51
Shares (diluted)M
36.90
33.85
31.69
32.86
36.03
39.33
42.02
39.03
38.21
37.23
33.57
0.66%
0.15%
15
25.12
Buyback yield%
20.37
17.75
17.57
14.75
17.48
18.25
18.18
19.41
19.27
18.59
8.33
18.59
18.21
70
0.178
D/E ratiox
2.236
2.325
2.557
2.931
3.445
3.504
3.789
4.257
4.311
4.750
1.759
4.257
3.475
58
12.88
Enterprise valuekr M
25.28
27.41
26.45
30.79
33.55
33.03
33.56
34.71
39.31
41.65
7.682
4.42%
5.35%
88
1.018
LT debtkr M
18.82
18.24
18.97
20.54
22.20
24.26
26.42
29.02
34.67
39.61
8.653
12.28%
7.57%
34
Cost of revenue
0.72%
1.00×
Operating expenses
0.55%
0.98×
Property and equipment
15.41%
Cash and investments
14.97%