20.40
Revenuekr M
61.44
66.87
73.88
79.40
84.75
90.58
99.60
106.2
117.9
127.5
21.43
8.51%
8.28%
41
3.99
Revenue growth%
13.86
16.34
15.50
16.81
14.25
14.57
17.09
19.78
18.46
19.91
4.39
18.46
16.58
15
12.70
Gross margin%
21.24
20.94
21.31
23.34
26.20
27.32
28.78
31.73
31.91
32.86
21.40
31.73
26.76
54
24.85
Operating margin%
24.92
27.01
29.44
30.78
28.39
31.34
32.62
30.44
29.15
31.91
27.26
31.34
29.94
54
12.77
Net margin%
20.71
23.46
25.41
25.31
27.99
27.80
26.41
27.08
26.20
24.66
28.19
26.41
25.81
79
25.90
P/E ratio (avg)x
31.76
35.04
40.01
37.62
37.56
41.60
47.66
46.03
53.41
60.51
31.80
47.66
40.81
36
29.12
EV/EBITx
28.11
32.59
35.53
36.45
41.28
44.50
48.03
47.81
50.29
59.75
10.03
48.03
42.89
14
13.01
FCF yield (avg)%
27.47
30.08
29.86
27.26
27.29
27.45
24.49
22.36
23.19
24.35
6.04
24.35
27.27
87
29.61
FCF margin%
14.85
16.33
17.30
19.34
18.65
19.61
17.88
19.08
20.78
22.97
5.64
19.61
18.86
18
1.103
FCF / Net incomex
0.265
0.236
0.216
0.213
0.196
0.188
0.177
0.178
0.158
0.170
0.173
0.177
0.192
7
15.58
ROIC%
22.04
22.50
23.03
20.04
22.88
20.49
20.56
23.55
23.35
25.68
25.92
23.35
22.69
31
22.57
Return on equity%
13.79
14.81
16.36
14.00
15.03
13.08
14.04
12.05
14.40
12.02
10.50
13.08
14.02
11
21.45
Return on assets%
25.77
23.69
24.87
22.96
25.45
26.11
23.98
24.43
24.76
25.18
4.29
24.76
24.82
40
0.03
EPSkr
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
(4.98%)
(4.82%)
—
18.70
EPS growth%
22.50
22.08
22.18
19.74
18.38
19.57
20.63
17.70
19.92
21.01
22.72
19.92
20.28
18
0.03
Bookvalue per shkr
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.06
4.64%
3.09%
—
0.04
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(0.22%)
(4.71%)
—
0.01
Dividend per shkr
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.12
0.12
0.13
0.02
7.54%
8.62%
—
16.49
Div yield (avg)%
26.97
27.65
24.83
24.42
26.56
27.18
25.56
23.06
20.65
20.76
16.24
23.06
25.20
19
2.60
Payout ratio%
7.52
7.48
8.68
7.11
4.51
1.95
4.89
2.21
0.40
2.73
12.86
2.21
4.70
77
1.298
Shares (diluted)B
1.199
1.104
1.087
1.195
1.136
1.182
1.152
1.167
1.137
1.077
1.346
(1.07%)
(1.77%)
24
29.84
Buyback yield%
19.37
21.62
19.94
18.47
17.10
17.55
15.31
15.60
18.31
20.70
9.76
17.55
18.39
60
1.356
D/E ratiox
1.526
1.711
1.599
1.463
1.585
1.611
1.781
1.738
1.866
1.929
0.238
1.781
1.661
31
76.03
Enterprise valuekr M
14.54
13.73
13.87
14.18
15.40
15.97
17.99
20.53
21.44
23.11
11.75
8.46%
4.99%
89
67.39
LT debtkr M
14.91
16.72
17.63
19.83
22.94
21.44
21.36
20.96
21.16
21.11
53.90
(1.64%)
2.91%
29
Cost of revenue
8.73%
1.04×
Operating expenses
7.90%
0.97×
Goodwill & intangibles
16.44%
Property and equipment
15.48%
Spread over hurdle
48.46%