13.49
Revenuekr M
8.709
8.847
9.269
9.533
9.918
10.50
10.74
11.14
11.71
12.20
14.61
4.22%
3.64%
58
24.46
Revenue growth%
33.51
32.40
31.77
31.32
29.58
29.18
30.72
28.99
31.91
32.88
10.54
30.72
31.54
36
3.00
Gross margin%
29.73
29.78
27.97
28.80
30.57
28.19
29.19
29.79
28.49
27.30
16.80
28.49
29.00
24
7.58
Operating margin%
11.98
11.66
9.19
6.26
8.04
10.83
13.40
11.55
12.30
15.24
2.47
12.30
11.60
79
9.36
Net margin%
14.11
15.25
17.87
17.72
18.51
21.49
19.24
19.87
21.35
20.84
8.14
20.84
18.87
42
16.09
P/E ratio (avg)x
11.95
14.26
16.43
18.50
21.82
24.29
23.69
27.53
27.04
31.79
22.20
27.04
22.76
75
32.99
EV/EBITx
11.38
10.91
9.777
10.27
9.346
9.855
10.66
9.334
9.604
9.094
19.01
9.604
9.816
82
5.48
FCF yield (avg)%
11.55
10.27
9.86
8.71
8.02
7.50
5.42
4.60
3.72
6.05
21.07
5.42
7.76
85
7.57
FCF margin%
23.19
23.16
26.12
27.92
27.13
29.73
26.80
28.43
27.73
28.39
14.15
28.39
27.43
55
1.694
FCF / Net incomex
0.476
0.529
0.495
0.542
0.570
0.654
0.656
0.609
0.697
0.670
1.789
0.656
0.589
67
20.70
ROIC%
7.42
8.80
8.67
7.49
6.90
6.06
4.26
6.16
8.02
9.73
21.81
6.16
7.46
51
2.57
Return on equity%
21.00
21.35
21.47
20.77
20.84
21.92
21.55
18.56
15.66
18.58
4.06
18.58
20.92
87
16.75
Return on assets%
23.56
23.54
22.97
24.26
24.29
23.01
21.92
22.61
24.54
24.45
17.10
23.01
23.55
15
—
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.23%
7.05%
—
13.00
EPS growth%
16.38
17.17
17.61
19.83
18.87
17.26
16.11
16.89
17.98
16.49
29.05
16.89
17.21
64
—
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.25%
7.99%
—
—
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.36%
4.53%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(4.74%)
(6.03%)
—
22.55
Div yield (avg)%
2.42
3.40
2.80
1.71
0.40
2.71
0.40
0.40
0.40
0.78
6.22
0.40
1.25
13
14.62
Payout ratio%
21.18
18.24
19.30
19.71
17.02
19.14
17.06
17.36
19.04
17.88
15.74
17.88
18.64
84
610.3
Shares (diluted)M
640.2
630.6
637.9
602.7
646.9
665.7
687.8
758.7
847.6
792.2
590.7
4.14%
1.80%
38
20.93
Buyback yield%
19.09
19.29
20.22
22.66
24.24
26.95
29.43
30.38
31.00
30.01
18.37
30.01
25.60
70
0.552
D/E ratiox
0.120
0.132
0.155
0.164
0.159
0.168
0.196
0.224
0.224
0.214
0.366
0.214
0.166
37
7.393
Enterprise valuekr M
8.114
6.855
7.289
6.580
6.035
5.215
5.509
5.326
5.040
5.400
8.210
(2.20%)
(5.40%)
46
11.45
LT debtkr M
10.34
11.80
12.31
13.21
12.84
13.00
13.80
13.78
13.24
14.82
13.30
2.92%
3.30%
92
Cost of revenue
3.64%
1.00×
Operating expenses
4.03%
1.04×
Goodwill & intangibles
20.31%
Property and equipment
13.46%
Spread over hurdle
(1.72%)