15.74
Revenuekr M
10.86
11.27
11.87
12.23
12.91
13.29
13.82
14.63
15.48
16.16
17.53
4.59%
4.55%
46
24.34
Revenue growth%
26.44
26.34
24.41
24.69
21.78
20.43
19.35
19.08
21.86
23.10
22.15
20.43
22.48
45
27.38
Gross margin%
19.64
17.19
17.64
17.87
20.51
22.60
24.61
24.97
25.76
27.71
27.71
24.97
21.56
35
29.12
Operating margin%
8.18
10.85
13.24
11.28
12.33
9.63
10.35
13.05
10.11
11.59
12.18
10.35
11.07
11
9.44
Net margin%
19.06
16.26
13.46
12.83
14.51
13.29
14.67
12.90
12.61
14.79
22.10
13.29
13.99
31
31.81
P/E ratio (avg)x
9.798
10.29
9.790
9.852
9.250
9.493
9.666
8.969
9.234
8.253
16.97
9.234
9.580
6
7.959
EV/EBITx
28.74
31.64
30.81
27.74
24.88
23.20
24.07
24.15
23.68
26.44
27.80
24.07
25.66
19
8.42
FCF yield (avg)%
29.10
31.29
31.39
32.60
31.73
34.65
32.55
33.74
33.92
32.03
15.26
33.74
32.29
53
16.49
FCF margin%
26.89
25.26
25.67
26.04
27.08
27.42
24.83
27.34
24.92
24.22
27.00
24.92
25.86
20
0.138
FCF / Net incomex
0.234
0.274
0.261
0.257
0.251
0.279
0.280
0.275
0.325
0.310
0.511
0.280
0.275
6
3.06
ROIC%
5.12
6.25
3.63
0.91
0.40
1.27
1.02
0.98
3.24
4.95
26.33
1.27
2.26
90
18.80
Return on equity%
26.70
23.89
25.56
26.39
23.41
24.10
25.30
23.68
26.32
24.00
24.62
24.10
24.70
55
21.92
Return on assets%
14.59
13.11
10.87
13.44
10.81
12.79
9.96
12.65
12.72
10.55
23.28
12.65
12.69
59
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.67%)
(1.09%)
—
23.42
EPS growth%
11.95
10.47
11.00
13.04
10.46
12.27
10.45
13.23
13.09
15.01
11.44
13.09
12.11
46
0.02
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.99%
(0.81%)
—
0.02
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(7.10%)
(4.71%)
—
0.02
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
4.68%
5.52%
—
13.67
Div yield (avg)%
30.41
29.44
30.14
27.51
24.60
26.76
26.86
26.11
24.33
26.96
22.55
26.76
26.91
28
6.15
Payout ratio%
30.09
30.98
29.64
31.40
32.35
34.57
37.39
38.21
37.31
39.48
2.22
37.39
33.46
68
749.5
Shares (diluted)M
786.6
767.9
750.7
704.3
689.9
640.2
598.7
635.6
716.4
792.7
757.4
2.81%
(0.68%)
64
13.69
Buyback yield%
33.82
34.31
32.52
34.51
33.72
32.87
35.57
36.47
38.92
39.52
19.08
36.47
34.41
70
0.245
D/E ratiox
0.091
0.096
0.088
0.098
0.090
0.094
0.089
0.091
0.093
0.098
0.547
0.093
0.092
89
21.10
Enterprise valuekr M
2.904
3.035
3.410
3.424
3.627
3.993
3.750
3.418
3.719
3.718
3.407
0.50%
3.36%
33
9.975
LT debtkr M
1.464
1.459
1.536
1.761
1.757
1.655
1.763
1.885
2.077
2.171
13.52
4.33%
3.93%
38
Cost of revenue
4.18%
0.97×
Operating expenses
5.18%
1.06×
Cash and investments
18.40%
Spread over hurdle
15.66%