2.846
Revenuekr M
2.523
2.652
2.872
3.027
3.199
3.445
3.734
3.951
4.123
4.473
3.085
6.93%
6.44%
69
19.37
Revenue growth%
28.62
27.54
29.92
32.91
35.79
34.46
32.46
30.11
29.01
30.36
3.77
30.36
30.23
93
9.06
Gross margin%
2.81
4.07
3.65
1.62
2.52
5.34
4.70
5.68
8.11
7.96
10.27
5.68
4.39
77
29.65
Operating margin%
22.60
22.49
25.48
25.03
23.74
23.27
25.11
23.17
23.13
25.25
18.06
23.27
23.50
55
17.27
Net margin%
3.00
1.45
1.99
3.07
4.56
3.29
2.39
0.40
2.83
2.55
9.32
2.55
2.69
90
12.30
P/E ratio (avg)x
50.55
51.01
57.60
59.64
68.22
68.87
71.90
67.52
69.40
81.14
34.57
69.40
67.87
72
16.30
EV/EBITx
15.68
15.75
18.94
20.71
20.20
23.70
27.43
29.82
31.38
33.07
12.70
29.82
22.20
41
20.64
FCF yield (avg)%
8.74
9.70
7.10
7.52
8.94
11.04
13.05
10.85
11.30
9.24
6.23
11.04
9.47
89
21.86
FCF margin%
7.48
9.47
8.28
7.08
5.00
2.08
4.87
4.99
4.96
4.92
12.57
4.92
5.00
60
0.264
FCF / Net incomex
0.112
0.114
0.110
0.118
0.106
0.095
0.096
0.099
0.085
0.080
0.622
0.095
0.102
74
28.88
ROIC%
15.02
13.31
14.95
13.70
15.04
16.53
16.83
19.27
20.83
23.76
26.75
19.27
15.78
84
23.56
Return on equity%
22.71
22.51
19.86
19.39
16.46
17.06
14.77
16.75
13.79
16.22
20.56
16.22
16.90
71
29.24
Return on assets%
17.19
19.43
17.03
18.89
18.71
21.47
23.55
23.14
21.71
19.54
7.69
21.71
19.49
63
0.75
EPSkr
1.36
1.37
1.50
1.70
1.70
1.95
1.94
2.26
2.56
2.92
0.80
11.43%
7.95%
—
18.24
EPS growth%
16.02
14.62
12.34
13.91
11.95
11.32
14.21
16.06
13.93
16.38
14.42
14.21
14.07
26
1.34
Bookvalue per shkr
0.29
0.29
0.29
0.34
0.40
0.38
0.43
0.44
0.52
0.51
1.30
5.17%
6.31%
—
0.60
FCF per sharekr
0.76
0.71
0.73
0.79
0.79
0.84
0.74
0.74
0.76
0.74
0.87
(1.14%)
(0.61%)
—
1.19
Dividend per shkr
1.24
1.28
1.29
1.51
1.63
1.59
1.80
1.77
1.68
1.87
0.34
2.83%
3.91%
—
11.57
Div yield (avg)%
4.65
7.08
5.57
6.79
6.87
6.88
7.07
6.12
3.24
4.13
15.24
6.12
6.46
89
27.38
Payout ratio%
2.39
1.93
0.78
0.40
0.40
1.77
4.37
3.83
2.41
4.22
11.09
3.83
2.16
87
3.023
Shares (diluted)M
3.724
4.336
5.058
5.887
6.107
6.172
7.178
7.687
7.502
8.187
3.033
6.04%
8.42%
53
16.16
Buyback yield%
11.67
9.10
11.76
10.83
9.11
6.73
7.42
5.78
8.05
5.71
10.30
6.73
8.57
26
1.242
D/E ratiox
0.359
0.342
0.376
0.336
0.369
0.398
0.370
0.341
0.364
0.365
0.521
0.365
0.364
83
2.463
Enterprise valuekr M
2.361
2.357
2.433
2.269
2.042
2.057
1.839
1.675
1.714
1.776
2.155
(2.75%)
(1.85%)
29
5.213
LT debtkr M
2.100
2.395
2.507
2.869
3.267
3.628
4.047
4.555
4.219
4.275
5.251
5.53%
6.88%
62
Cost of revenue
6.27%
0.98×
Operating expenses
7.02%
1.06×
Cash and investments
16.79%