12.45
Revenuekr M
31.32
32.84
33.18
33.55
35.26
35.71
36.19
36.54
37.98
39.64
13.16
2.37%
2.49%
91
10.23
Revenue growth%
29.64
30.52
32.59
31.89
33.12
31.61
34.39
33.63
35.63
35.62
8.71
34.39
32.86
82
17.92
Gross margin%
8.22
7.34
8.40
6.75
9.48
8.54
6.53
4.06
4.15
1.39
3.61
4.15
7.05
68
6.74
Operating margin%
17.81
17.82
20.08
22.34
23.87
22.01
23.33
25.09
26.90
25.46
29.44
25.09
22.84
23
4.64
Net margin%
10.42
12.55
10.78
9.71
7.08
10.01
9.10
9.85
11.02
8.10
16.03
9.85
9.93
34
10.35
P/E ratio (avg)x
19.55
16.68
16.03
17.20
16.77
17.89
18.97
20.53
19.93
16.93
15.78
18.97
17.54
49
21.80
EV/EBITx
15.34
15.17
15.04
14.66
15.29
16.22
16.91
16.00
15.49
15.17
29.19
16.00
15.31
8
8.82
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.74
3.92
2.13
4.51
7.18
8.58
26.82
4.51
2.44
62
28.41
FCF margin%
20.23
20.61
17.80
17.31
15.20
16.41
14.05
12.36
10.69
7.91
29.07
12.36
15.81
34
1.368
FCF / Net incomex
1.586
1.377
1.364
1.325
1.356
1.234
1.246
1.152
1.208
1.064
1.571
1.208
1.285
53
19.21
ROIC%
17.51
15.32
16.62
15.10
15.87
15.61
16.42
13.76
13.53
15.22
8.42
15.22
15.46
12
26.09
Return on equity%
12.34
13.83
12.28
11.85
14.50
15.26
14.76
13.77
16.04
18.38
20.69
15.26
14.17
41
21.69
Return on assets%
22.35
24.19
23.48
20.63
20.68
21.34
20.59
18.20
19.13
18.39
29.25
19.13
20.66
6
0.06
EPSkr
0.06
0.05
0.06
0.07
0.06
0.07
0.07
0.08
0.09
0.11
0.07
10.98%
7.81%
—
9.83
EPS growth%
29.25
29.74
30.10
27.93
28.81
28.11
25.97
28.95
25.99
25.28
15.29
25.99
28.46
76
0.06
Bookvalue per shkr
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
5.46%
5.42%
—
0.05
FCF per sharekr
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.05
0.04
0.07
(2.55%)
(3.70%)
—
0.05
Dividend per shkr
0.11
0.11
0.10
0.11
0.11
0.10
0.11
0.12
0.11
0.13
0.05
3.30%
1.89%
—
20.66
Div yield (avg)%
10.47
8.05
10.05
12.30
12.04
10.72
13.21
14.28
14.56
12.62
16.03
13.21
12.17
78
19.26
Payout ratio%
20.09
22.67
19.71
22.43
20.34
17.82
14.96
12.32
10.34
11.59
16.47
12.32
18.77
45
336.7
Shares (diluted)M
396.1
469.2
536.8
537.1
519.3
615.9
687.0
772.7
751.1
736.6
338.7
7.24%
6.65%
34
29.17
Buyback yield%
29.94
29.69
28.77
26.03
23.92
24.75
25.32
27.82
25.28
25.19
2.94
25.28
25.67
82
0.150
D/E ratiox
0.592
0.643
0.559
0.544
0.503
0.525
0.559
0.617
0.631
0.601
1.557
0.601
0.575
34
11.14
Enterprise valuekr M
31.07
34.82
38.30
42.20
39.20
34.96
34.57
38.60
35.64
34.20
32.78
(2.69%)
0.75%
35
29.10
LT debtkr M
4.887
5.136
4.961
4.542
4.373
4.439
3.967
3.917
3.529
3.358
27.11
(5.14%)
(3.68%)
87
Cost of revenue
2.92%
1.04×
Operating expenses
1.80%
0.94×