3.968
Revenuekr M
2.959
3.152
3.490
3.824
4.118
4.575
4.953
5.290
5.750
6.299
4.203
8.87%
8.99%
88
12.89
Revenue growth%
4.96
6.56
6.75
8.20
11.01
12.63
14.94
16.35
17.91
18.66
10.82
16.35
11.82
87
13.25
Gross margin%
29.56
29.33
26.77
25.72
24.71
26.78
29.53
29.80
28.67
25.92
21.38
28.67
27.72
63
25.81
Operating margin%
23.46
25.79
27.67
24.79
24.92
22.34
19.98
18.34
15.94
16.08
3.41
18.34
22.90
54
15.49
Net margin%
21.64
22.06
22.81
21.37
21.10
22.34
21.58
24.24
22.26
21.64
23.07
22.26
21.85
10
34.57
P/E ratio (avg)x
25.36
26.16
25.78
27.07
27.76
31.12
30.90
30.11
32.22
34.85
15.50
31.12
28.93
19
24.48
EV/EBITx
17.40
19.26
17.98
19.58
20.62
21.40
24.07
27.51
26.55
28.81
6.427
26.55
21.01
83
29.44
FCF yield (avg)%
7.71
6.58
9.41
8.92
11.85
9.23
12.18
14.17
11.84
14.61
20.93
12.18
10.63
53
29.42
FCF margin%
9.70
9.65
8.15
5.89
8.07
7.99
7.40
4.75
2.02
2.03
26.24
4.75
7.69
70
1.740
FCF / Net incomex
0.973
0.994
1.120
1.087
1.089
1.182
1.141
1.146
1.287
1.264
0.248
1.182
1.130
83
26.58
ROIC%
36.18
38.86
37.24
37.13
35.01
34.09
32.71
34.09
36.14
38.91
15.24
34.09
36.16
71
13.69
Return on equity%
12.70
13.46
11.52
9.64
12.39
9.73
11.63
14.47
16.20
18.91
6.71
14.47
12.54
70
17.43
Return on assets%
25.88
25.79
27.31
29.25
27.40
28.59
30.77
29.73
31.70
30.48
12.13
30.48
28.92
51
0.09
EPSkr
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.09
(6.18%)
(4.80%)
—
4.50
EPS growth%
15.59
15.82
14.51
11.89
12.25
11.27
8.64
9.48
9.72
11.83
23.03
9.72
11.86
33
0.10
Bookvalue per shkr
0.05
0.05
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.06
0.06
3.08%
1.50%
—
0.07
FCF per sharekr
0.02
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.14
(2.25%)
1.71%
—
0.08
Dividend per shkr
0.07
0.08
0.08
0.08
0.10
0.09
0.09
0.10
0.12
0.14
0.10
7.76%
7.93%
—
24.22
Div yield (avg)%
24.86
24.13
26.30
27.12
29.19
29.99
30.65
32.71
33.45
31.22
6.13
31.22
29.59
45
14.80
Payout ratio%
25.47
23.48
23.17
23.16
22.80
22.85
20.84
19.54
22.13
19.98
7.27
20.84
22.83
67
23.39
Shares (diluted)M
23.88
25.17
25.36
26.10
27.82
24.22
21.21
20.06
18.27
17.61
23.52
(8.74%)
(3.03%)
43
16.13
Buyback yield%
31.70
34.24
31.81
32.63
32.61
31.32
32.74
35.21
36.88
34.48
28.07
34.48
32.69
91
0.617
D/E ratiox
1.113
1.278
1.306
1.361
1.592
1.717
2.082
2.412
2.870
2.906
0.435
2.412
1.654
13
4.274
Enterprise valuekr M
2.784
2.528
2.341
2.392
2.099
1.951
1.846
1.660
1.437
1.486
2.431
(6.67%)
(6.85%)
21
3.151
LT debtkr M
1.220
1.128
1.160
1.068
0.920
0.815
0.761
0.696
0.743
0.801
2.468
(2.73%)
(4.05%)
92
Cost of revenue
8.72%
0.98×
Operating expenses
9.18%
1.02×
Goodwill & intangibles
17.22%