6.526
Revenuekr M
3.484
3.694
3.930
4.138
4.270
4.437
4.689
4.850
5.213
5.452
6.907
5.01%
5.25%
54
6.49
Revenue growth%
3.59
1.79
4.30
1.65
0.40
1.91
1.05
0.87
0.40
3.14
14.35
1.05
1.72
23
14.42
Gross margin%
16.47
15.57
13.75
14.94
14.75
12.04
9.10
8.26
9.56
10.47
13.27
9.56
12.89
45
13.50
Operating margin%
19.95
20.57
19.42
21.02
20.12
18.50
17.50
20.23
20.26
20.19
14.13
20.19
20.16
34
7.15
Net margin%
4.16
4.09
4.47
7.21
5.09
5.13
2.85
4.92
5.95
6.26
12.20
5.13
5.01
50
21.17
P/E ratio (avg)x
17.75
18.84
18.41
18.39
20.02
19.30
22.04
21.32
23.04
23.16
35.02
22.04
19.66
26
28.41
EV/EBITx
26.54
25.94
28.66
30.66
30.98
31.16
31.36
34.85
41.42
43.73
37.36
34.85
31.07
66
3.82
FCF yield (avg)%
19.11
16.79
13.96
14.79
16.94
19.56
22.23
19.29
21.72
19.76
15.11
19.76
19.20
40
6.29
FCF margin%
19.81
18.56
18.24
20.08
18.36
19.06
21.68
21.16
23.54
22.00
24.55
21.68
19.95
56
0.289
FCF / Net incomex
2.037
2.347
2.431
2.842
3.233
3.282
3.159
3.511
3.769
4.272
1.582
3.511
3.196
59
21.54
ROIC%
6.82
8.59
9.84
8.45
9.12
10.55
8.00
7.65
5.17
7.20
23.02
7.65
8.22
6
7.40
Return on equity%
11.56
14.39
16.18
14.41
16.83
18.11
17.17
18.52
16.89
19.38
6.51
18.11
16.86
89
8.36
Return on assets%
19.15
16.96
16.27
18.85
16.48
16.69
14.43
13.81
14.50
11.82
10.80
14.43
16.38
60
0.01
EPSkr
—
—
—
—
—
—
—
—
—
—
0.01
(1.30%)
1.77%
—
20.86
EPS growth%
26.36
26.86
26.08
28.25
28.01
26.50
23.82
24.37
25.20
27.38
7.97
25.20
26.43
14
—
Bookvalue per shkr
0.01
—
—
0.01
—
—
—
—
—
0.01
—
2.09%
0.65%
—
—
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.52%
5.01%
—
—
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.99%
1.21%
—
7.59
Div yield (avg)%
27.11
29.11
30.38
31.90
31.74
34.71
32.06
33.98
34.09
36.58
3.81
34.09
31.98
6
4.68
Payout ratio%
23.72
23.54
21.74
23.89
25.59
27.67
25.62
27.17
27.03
29.28
22.82
27.17
25.60
65
653.7
Shares (diluted)M
564.0
606.8
620.2
556.2
500.0
455.2
474.1
490.5
448.0
451.7
672.9
(2.01%)
(3.45%)
62
9.72
Buyback yield%
25.31
24.07
24.31
21.80
19.47
17.44
19.28
16.99
16.31
16.74
8.30
16.99
19.37
68
1.367
D/E ratiox
0.649
0.653
0.604
0.575
0.590
0.511
0.442
0.405
0.354
0.349
1.002
0.405
0.543
52
4.549
Enterprise valuekr M
2.480
2.375
2.625
2.628
2.451
2.684
2.723
2.464
2.244
2.116
3.611
(2.90%)
(1.79%)
77
5.582
LT debtkr M
1.103
1.089
1.056
1.109
1.048
1.125
1.026
1.088
1.126
0.962
1.080
(1.71%)
(0.67%)
6
Cost of revenue
5.19%
0.99×
Operating expenses
5.82%
1.05×
Goodwill & intangibles
15.84%
Spread over hurdle
(2.74%)