12.38
Revenuekr M
25.29
26.30
26.56
27.66
28.83
29.67
29.98
30.45
31.45
32.96
12.70
2.71%
3.03%
24
22.10
Revenue growth%
25.22
23.82
21.07
20.58
21.15
22.88
22.69
24.57
24.92
26.60
14.66
24.57
23.35
48
16.61
Gross margin%
10.77
10.12
13.08
13.22
12.06
11.35
13.33
15.51
12.67
11.16
9.61
12.67
12.36
82
2.29
Operating margin%
33.03
33.78
35.32
33.18
31.37
29.78
26.87
26.84
29.52
27.81
16.25
27.81
30.58
20
5.08
Net margin%
23.52
22.92
21.07
23.92
24.29
26.11
27.52
25.89
23.30
20.90
24.53
25.89
23.72
75
29.32
P/E ratio (avg)x
24.19
28.50
28.79
33.59
36.36
41.42
41.67
48.42
50.85
59.42
28.45
48.42
38.89
53
11.55
EV/EBITx
10.23
10.57
10.79
10.67
11.56
12.31
13.47
15.55
14.57
16.26
9.511
14.57
11.93
75
29.91
FCF yield (avg)%
24.31
26.13
27.96
28.61
25.85
24.88
25.95
23.70
25.73
23.34
2.78
24.88
25.79
86
10.94
FCF margin%
8.02
7.51
5.43
6.49
6.72
5.06
5.79
8.48
10.52
10.99
4.47
8.48
7.11
33
1.476
FCF / Net incomex
1.371
1.448
1.605
1.575
1.589
1.605
1.657
1.782
1.636
1.776
0.200
1.657
1.605
70
28.53
ROIC%
27.81
25.06
25.57
26.39
24.37
26.98
27.43
27.27
28.01
28.32
2.07
27.43
27.12
48
5.24
Return on equity%
29.28
27.19
25.38
24.00
24.27
24.25
25.25
23.08
25.66
26.40
17.87
25.25
25.32
76
16.11
Return on assets%
9.16
9.23
6.77
8.13
6.16
7.98
9.20
7.28
4.30
3.66
10.43
7.28
7.63
51
0.02
EPSkr
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
5.23%
4.42%
—
10.92
EPS growth%
6.54
6.67
4.04
6.71
9.15
8.38
6.75
4.18
6.95
4.19
7.45
6.75
6.69
32
0.02
Bookvalue per shkr
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.02
(0.89%)
0.82%
—
0.05
FCF per sharekr
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.10
0.11
0.14
0.05
8.25%
8.53%
—
0.04
Dividend per shkr
0.09
0.10
0.11
0.11
0.11
0.11
0.12
0.12
0.13
0.15
0.01
6.11%
6.90%
—
6.53
Div yield (avg)%
7.13
7.32
4.41
4.10
6.10
7.88
7.89
10.56
10.69
10.32
27.88
10.32
7.60
75
21.45
Payout ratio%
17.70
16.51
15.87
14.92
17.50
20.04
17.99
16.61
16.32
14.29
12.01
16.61
16.56
51
247.8
Shares (diluted)M
301.4
321.6
320.1
293.0
269.8
271.2
301.5
306.5
302.9
320.1
247.7
3.48%
0.60%
13
6.99
Buyback yield%
16.49
15.76
14.64
12.47
12.43
10.78
11.14
11.17
8.32
6.64
2.64
10.78
11.80
21
1.448
D/E ratiox
0.587
0.588
0.625
0.599
0.631
0.699
0.684
0.727
0.779
0.772
0.540
0.727
0.658
29
9.184
Enterprise valuekr M
4.856
4.367
4.641
4.675
4.370
4.147
3.604
3.607
3.450
3.179
25.86
(6.17%)
(4.90%)
76
9.771
LT debtkr M
12.47
12.79
11.83
11.16
10.31
10.63
12.01
12.39
12.37
11.46
4.915
2.13%
(0.44%)
22
Cost of revenue
3.13%
1.01×
Operating expenses
2.97%
0.99×
Property and equipment
19.79%
Goodwill & intangibles
14.07%
Spread over hurdle
17.08%