6.553
Revenuekr M
9.348
9.265
9.369
9.390
9.602
9.448
9.299
9.367
9.456
9.444
6.967
(0.33%)
(0.08%)
32
8.26
Revenue growth%
18.50
18.20
19.63
20.59
18.12
21.00
18.35
18.19
20.80
23.70
26.52
20.80
19.07
42
20.64
Gross margin%
29.74
31.52
29.92
29.45
32.36
32.77
30.50
32.47
31.98
33.47
18.00
32.47
31.75
72
14.27
Operating margin%
1.26
0.81
0.58
1.86
1.04
2.80
4.25
2.26
5.13
6.51
26.95
4.25
2.06
53
4.69
Net margin%
24.94
22.78
24.04
21.81
19.43
22.14
20.44
22.04
23.87
26.77
20.31
22.14
22.46
17
11.50
P/E ratio (avg)x
28.29
29.77
29.53
29.44
26.13
28.51
27.32
26.12
24.51
24.21
18.50
26.12
27.81
74
27.40
EV/EBITx
12.24
12.09
11.18
11.08
11.16
12.29
13.40
12.61
13.07
13.16
17.65
13.07
12.26
57
12.49
FCF yield (avg)%
24.99
27.48
25.67
23.81
26.53
26.89
27.23
24.65
27.60
27.36
3.41
27.23
26.71
76
3.02
FCF margin%
11.52
9.70
10.58
13.49
10.94
13.01
12.11
11.26
12.50
13.34
3.63
12.50
11.82
43
0.204
FCF / Net incomex
1.762
1.875
1.744
1.938
2.091
2.311
2.542
2.628
2.830
2.677
0.356
2.628
2.201
10
10.09
ROIC%
17.07
16.57
16.81
17.42
16.85
17.57
17.45
17.85
19.96
22.93
2.30
17.85
17.44
7
18.78
Return on equity%
4.63
3.70
6.47
5.60
6.26
4.34
6.19
5.53
8.43
7.47
17.57
6.19
5.89
22
19.37
Return on assets%
9.94
9.65
12.33
10.45
7.51
8.53
10.64
9.42
9.05
9.64
12.24
9.42
9.64
44
0.16
EPSkr
0.10
0.11
0.11
0.09
0.08
0.07
0.08
0.07
0.06
0.06
0.18
(5.70%)
(6.16%)
—
16.12
EPS growth%
32.09
30.70
29.22
30.23
31.12
32.00
31.84
32.66
30.39
30.03
3.19
31.84
30.91
64
0.10
Bookvalue per shkr
0.21
0.25
0.27
0.29
0.29
0.32
0.36
0.41
0.43
0.43
0.10
8.23%
7.39%
—
0.11
FCF per sharekr
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.10
0.11
0.13
10.45%
10.24%
—
0.07
Dividend per shkr
0.10
0.10
0.10
0.10
0.10
0.10
0.09
0.09
0.08
0.07
0.03
(7.89%)
(3.36%)
—
22.25
Div yield (avg)%
22.92
21.52
20.22
18.23
19.47
17.85
16.44
16.63
15.96
13.38
16.67
16.44
18.04
54
16.21
Payout ratio%
4.08
1.60
0.40
0.40
0.40
2.40
4.99
6.06
3.42
1.42
4.82
3.42
2.00
86
52.35
Shares (diluted)M
78.79
84.84
95.05
110.6
103.9
111.5
122.2
118.5
123.1
127.8
51.44
4.22%
5.85%
93
8.13
Buyback yield%
16.88
15.84
17.79
15.17
17.18
14.60
14.60
12.97
12.90
10.30
21.58
12.97
14.89
62
1.033
D/E ratiox
1.140
1.236
1.196
1.305
1.296
1.440
1.282
1.296
1.144
1.111
0.406
1.282
1.259
43
8.813
Enterprise valuekr M
1.605
1.880
1.821
2.087
2.506
2.785
3.030
3.161
3.619
4.199
7.091
10.87%
11.96%
50
8.436
LT debtkr M
3.172
3.301
3.584
3.783
3.713
3.960
3.662
3.676
3.466
3.644
10.58
(0.38%)
2.69%
33
Cost of revenue
(0.03%)
1.00×
Operating expenses
(0.17%)
0.99×
Goodwill & intangibles
17.75%