0.327
Revenuekr B
0.850
0.902
0.917
0.969
1.022
1.073
1.104
1.128
1.190
1.234
0.337
3.83%
4.34%
85
28.24
Revenue growth%
27.69
26.06
27.96
30.52
33.01
31.32
29.12
28.03
26.92
24.13
19.67
28.03
28.00
23
28.22
Gross margin%
24.39
21.49
24.39
24.25
25.82
24.48
21.99
24.60
27.19
24.24
21.90
24.48
24.39
55
4.76
Operating margin%
3.22
3.94
2.40
0.80
0.40
0.40
3.14
2.00
3.84
5.55
21.46
3.14
2.77
10
28.92
Net margin%
36.67
36.40
38.55
41.39
42.74
45.70
43.65
45.93
47.58
44.98
21.04
45.70
43.20
87
11.86
P/E ratio (avg)x
12.15
13.18
13.30
15.37
16.23
18.17
21.58
23.28
25.79
27.88
30.98
23.28
17.20
26
10.32
EV/EBITx
26.36
26.97
27.28
26.20
27.74
31.95
32.07
32.23
37.47
42.50
22.03
32.23
29.84
55
19.55
FCF yield (avg)%
24.95
24.14
24.10
26.90
28.77
28.75
26.79
28.20
26.79
26.71
5.38
26.79
26.79
39
10.14
FCF margin%
22.33
24.91
27.35
27.20
30.03
29.25
28.77
25.90
26.08
26.18
4.88
26.18
26.69
32
0.318
FCF / Net incomex
1.346
1.578
1.627
1.801
1.720
1.813
2.009
2.181
2.207
2.541
0.217
2.181
1.807
68
29.84
ROIC%
1.74
1.07
0.40
1.97
3.63
2.88
5.82
8.54
6.98
4.06
13.54
5.82
3.25
55
8.12
Return on equity%
3.45
1.15
4.00
3.68
3.90
2.95
4.97
7.36
9.77
6.84
18.88
6.84
3.95
10
2.82
Return on assets%
27.13
28.17
28.37
28.84
31.60
29.73
26.95
28.95
31.02
33.11
8.01
29.73
28.90
57
0.19
EPSkr
0.21
0.22
0.23
0.26
0.29
0.30
0.34
0.39
0.45
0.46
0.21
9.99%
9.93%
—
8.50
EPS growth%
35.12
32.61
31.79
32.74
33.57
34.18
33.07
32.49
30.19
28.76
2.63
32.49
32.68
70
0.46
Bookvalue per shkr
0.29
0.26
0.27
0.26
0.26
0.25
0.24
0.26
0.24
0.25
0.36
(0.34%)
(0.61%)
—
0.26
FCF per sharekr
0.75
0.74
0.74
0.74
0.76
0.69
0.70
0.76
0.69
0.61
0.75
(4.13%)
(3.05%)
—
0.81
Dividend per shkr
0.22
0.20
0.21
0.20
0.19
0.19
0.21
0.23
0.23
0.27
0.59
6.68%
2.69%
—
18.31
Div yield (avg)%
23.52
26.40
27.68
27.99
29.50
29.81
27.30
25.93
23.93
22.54
14.57
25.93
26.85
60
27.66
Payout ratio%
18.80
18.31
16.31
15.10
14.78
15.68
16.40
14.11
15.09
13.06
6.95
15.09
15.39
48
1.762
Shares (diluted)B
2.156
2.366
2.195
1.997
2.031
2.093
2.210
2.337
2.558
2.341
1.804
2.88%
0.31%
68
22.52
Buyback yield%
14.48
14.83
15.75
18.53
15.71
13.04
13.13
11.63
9.01
7.83
27.81
11.63
13.80
58
1.242
D/E ratiox
0.961
1.014
0.953
0.894
0.838
0.773
0.828
0.883
0.947
0.822
1.277
0.828
0.888
26
50.50
Enterprise valuekr M
409.7
401.1
418.9
366.5
375.2
361.1
318.3
275.5
272.7
263.0
483.5
(6.85%)
(4.86%)
55
0.985
LT debtkr B
1.657
1.605
1.638
1.690
1.879
1.805
2.094
2.036
2.242
2.552
0.163
6.31%
3.97%
27
Cost of revenue
4.54%
1.02×
Operating expenses
3.71%
0.94×
Property and equipment
16.22%