9.187
Revenuekr M
11.98
12.03
12.24
12.44
12.59
12.62
12.92
12.97
13.49
13.71
9.750
1.72%
1.75%
14
2.44
Revenue growth%
10.20
9.94
7.85
7.42
6.48
5.41
4.53
2.25
0.80
0.40
3.53
2.25
5.94
16
26.74
Gross margin%
27.65
25.61
25.42
24.75
22.29
22.21
22.72
19.82
21.38
23.87
28.42
22.21
23.30
88
16.20
Operating margin%
18.11
18.01
15.24
16.77
14.14
14.87
17.70
19.10
20.89
21.12
18.44
19.10
17.85
80
14.60
Net margin%
8.79
7.44
4.79
4.44
4.00
5.21
4.22
3.17
5.97
5.65
3.04
5.21
5.00
13
6.338
P/E ratio (avg)x
10.68
12.50
12.59
15.03
15.74
18.32
19.17
20.06
21.11
22.81
28.81
20.06
17.03
16
19.36
EV/EBITx
40.85
41.03
40.92
45.90
49.98
52.44
56.47
52.04
52.10
48.66
21.47
52.10
49.32
34
16.40
FCF yield (avg)%
17.93
18.27
16.20
16.03
18.80
16.36
15.55
13.23
13.11
14.44
25.33
14.44
16.12
39
27.26
FCF margin%
7.37
9.90
9.79
12.33
14.83
16.77
17.82
18.18
17.69
20.27
13.61
17.82
15.80
10
1.645
FCF / Net incomex
0.372
0.383
0.416
0.395
0.454
0.510
0.556
0.650
0.727
0.751
1.508
0.650
0.482
11
20.89
ROIC%
29.90
32.65
31.01
29.99
28.49
30.32
28.17
30.23
32.07
31.68
27.74
30.32
30.28
19
28.73
Return on equity%
29.35
32.20
31.98
34.55
36.82
35.79
37.34
40.21
41.73
39.16
6.89
39.16
36.31
56
3.51
Return on assets%
12.58
10.37
12.13
14.22
14.64
14.68
17.24
15.83
15.95
16.43
16.87
15.95
14.66
7
0.01
EPSkr
0.06
0.06
0.06
0.06
0.07
0.08
0.07
0.07
0.07
0.08
0.01
2.68%
3.75%
—
19.95
EPS growth%
17.58
16.63
15.42
14.82
16.24
16.69
17.49
16.21
15.87
18.69
26.09
16.69
16.44
83
0.01
Bookvalue per shkr
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
5.22%
9.48%
—
0.02
FCF per sharekr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.35%
1.76%
—
0.02
Dividend per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
7.98%
4.77%
—
17.67
Div yield (avg)%
11.23
12.49
13.84
15.78
16.98
17.80
18.95
20.41
19.80
19.16
27.48
19.16
17.39
14
18.93
Payout ratio%
25.71
27.83
25.51
23.33
20.94
20.08
22.67
23.23
20.67
19.38
3.43
20.67
22.95
23
213.9
Shares (diluted)M
217.5
195.8
207.9
220.9
206.6
227.1
202.1
200.5
219.2
206.7
205.7
—
0.13%
19
12.41
Buyback yield%
3.64
4.92
5.74
3.49
2.04
4.61
5.07
3.85
4.15
4.37
17.15
4.37
4.26
65
0.290
D/E ratiox
1.413
1.524
1.630
1.679
1.850
2.019
2.366
2.253
2.278
2.532
0.716
2.278
1.934
7
0.929
Enterprise valuekr M
2.587
2.506
2.509
2.255
2.114
1.957
2.080
1.946
1.752
1.872
9.471
(2.40%)
(4.05%)
14
8.135
LT debtkr M
6.166
6.220
6.741
7.407
7.892
7.731
8.029
8.339
9.285
10.29
9.320
5.46%
4.41%
78
Cost of revenue
1.77%
1.00×
Operating expenses
1.68%
0.99×
Goodwill & intangibles
17.54%
Property and equipment
17.05%
Cash and investments
15.99%
Spread over hurdle
58.69%