26.08
Revenuekr M
26.07
28.20
29.44
31.78
33.91
35.96
38.10
41.39
43.69
45.61
28.46
6.11%
6.31%
46
3.57
Revenue growth%
31.83
31.85
29.71
30.97
29.70
31.77
29.45
31.35
30.04
32.21
10.87
31.35
31.16
74
21.78
Gross margin%
23.46
23.54
24.69
22.86
24.61
26.73
26.11
24.19
25.98
25.10
19.03
25.98
24.65
73
24.39
Operating margin%
17.44
18.02
20.73
21.60
24.27
25.17
22.48
24.70
27.48
29.66
9.74
25.17
23.37
62
14.75
Net margin%
26.20
25.38
24.46
23.90
23.05
22.30
20.41
23.11
25.25
26.17
28.47
23.11
24.18
80
19.75
P/E ratio (avg)x
11.84
12.48
13.30
14.60
15.26
14.95
14.25
15.31
17.25
18.84
10.93
15.31
14.77
65
22.65
EV/EBITx
29.33
33.95
37.87
38.68
39.80
39.02
39.34
45.12
52.20
50.83
33.97
45.12
39.18
24
27.90
FCF yield (avg)%
27.57
28.16
29.41
26.97
25.80
24.75
24.45
25.20
26.50
25.58
5.15
25.20
26.15
91
14.61
FCF margin%
9.46
8.94
10.26
8.76
7.65
8.37
6.00
5.72
8.24
10.64
14.71
8.24
8.57
83
1.585
FCF / Net incomex
0.171
0.183
0.161
0.154
0.165
0.163
0.151
0.140
0.123
0.124
1.248
0.140
0.158
67
21.81
ROIC%
20.44
18.16
19.62
16.77
15.32
16.18
17.29
14.65
13.31
16.12
26.56
16.12
16.47
26
12.31
Return on equity%
15.90
17.46
19.91
19.17
21.89
21.65
22.54
24.83
26.24
25.86
15.67
24.83
21.77
65
5.72
Return on assets%
20.52
18.99
20.36
20.49
19.98
21.33
23.33
23.66
20.99
22.12
18.49
22.12
20.75
55
0.01
EPSkr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
4.85%
4.08%
—
6.58
EPS growth%
4.15
4.85
3.39
0.56
0.40
0.40
0.40
0.40
0.40
0.48
4.03
0.40
0.44
77
0.03
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.07
1.71%
(0.47%)
—
0.06
FCF per sharekr
0.11
0.12
0.14
0.16
0.19
0.20
0.22
0.25
0.25
0.26
0.03
6.34%
10.05%
—
0.04
Dividend per shkr
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.04
0.05
0.04
2.69%
5.49%
—
25.05
Div yield (avg)%
8.70
8.57
5.72
2.98
0.40
0.40
2.82
5.27
8.06
8.12
3.51
5.27
5.49
18
3.43
Payout ratio%
11.82
10.80
12.73
14.53
17.21
17.18
18.95
17.88
19.32
17.38
14.06
17.88
17.20
24
352.6
Shares (diluted)M
288.8
312.3
298.2
300.0
317.1
304.3
297.6
302.5
292.5
306.1
352.7
(0.70%)
(0.21%)
30
22.53
Buyback yield%
28.33
27.85
30.24
31.42
33.38
35.92
35.19
34.35
32.74
32.67
18.75
34.35
32.70
31
0.245
D/E ratiox
1.224
1.134
1.157
1.196
1.174
1.067
1.052
1.000
0.875
0.873
1.204
1.000
1.101
52
34.73
Enterprise valuekr M
29.61
32.56
38.39
46.51
49.06
57.06
57.21
59.59
61.86
63.41
12.59
5.27%
8.56%
24
29.14
LT debtkr M
18.04
17.46
15.27
15.67
14.00
13.88
12.92
11.57
12.61
12.75
23.68
(1.86%)
(4.14%)
64
Cost of revenue
6.31%
1.00×
Operating expenses
5.62%
0.94×
Property and equipment
17.80%
Cash and investments
17.45%