25.72
Revenuekr M
24.94
27.45
29.49
31.13
33.62
35.56
37.60
41.41
44.64
48.69
27.80
7.69%
7.66%
47
11.91
Revenue growth%
4.88
2.23
1.42
1.08
0.40
0.40
2.20
2.52
3.15
2.93
20.86
2.52
2.22
84
25.68
Gross margin%
22.36
22.39
20.25
21.44
21.89
23.01
20.80
22.66
24.26
25.13
16.39
23.01
22.37
32
4.30
Operating margin%
14.24
17.19
15.07
14.99
13.42
13.59
13.83
12.09
13.27
10.71
19.53
13.27
13.71
8
3.86
Net margin%
7.80
8.70
10.75
11.62
9.28
8.81
7.48
7.45
5.65
7.53
16.86
7.48
8.25
67
12.28
P/E ratio (avg)x
36.57
36.41
38.62
35.33
38.75
40.01
36.19
35.80
37.26
40.87
10.70
37.26
36.92
94
34.75
EV/EBITx
6.982
7.541
7.601
8.349
7.593
6.717
6.840
6.094
6.244
6.591
30.88
6.591
6.911
6
3.36
FCF yield (avg)%
20.51
20.66
22.03
22.75
25.68
23.08
21.76
21.31
21.83
21.99
21.20
21.83
21.91
86
25.72
FCF margin%
12.98
10.45
13.21
13.68
12.61
13.43
10.75
9.02
8.75
11.38
20.17
10.75
11.99
54
1.560
FCF / Net incomex
0.655
0.659
0.708
0.701
0.778
0.874
0.962
0.953
1.043
1.117
0.955
0.962
0.826
75
6.43
ROIC%
20.89
20.71
18.75
20.25
18.77
19.19
20.39
21.05
21.13
19.09
28.04
20.39
20.32
40
3.34
Return on equity%
14.39
16.37
16.68
14.52
17.09
15.27
13.23
16.15
16.37
17.16
4.13
16.15
16.26
69
15.89
Return on assets%
18.68
18.50
17.38
14.57
15.13
12.29
15.27
14.13
16.48
14.65
12.45
14.65
15.20
6
0.13
EPSkr
0.16
0.15
0.16
0.15
0.18
0.20
0.22
0.24
0.23
0.25
0.14
6.69%
5.83%
—
2.55
EPS growth%
24.70
26.58
26.50
29.20
29.05
28.08
26.76
24.30
26.25
24.33
13.12
26.25
26.54
85
0.19
Bookvalue per shkr
0.09
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.16
4.06%
(2.26%)
—
0.18
FCF per sharekr
0.16
0.18
0.20
0.21
0.20
0.20
0.19
0.19
0.21
0.20
0.05
(0.20%)
1.58%
—
0.11
Dividend per shkr
0.16
0.16
0.17
0.20
0.20
0.21
0.21
0.25
0.27
0.30
0.06
8.62%
7.25%
—
20.09
Div yield (avg)%
2.88
0.74
0.40
1.68
1.43
0.40
2.81
4.20
4.13
3.45
4.22
3.45
2.25
61
8.64
Payout ratio%
0.40
0.40
0.40
0.52
0.40
1.00
0.40
3.27
6.17
8.38
20.95
3.27
0.46
19
256.1
Shares (diluted)M
218.9
226.3
194.7
165.6
175.1
161.6
170.3
178.7
154.9
164.1
254.5
(1.28%)
(3.33%)
16
21.10
Buyback yield%
14.15
14.80
13.75
11.28
11.27
10.88
11.30
10.09
9.73
8.60
11.31
10.09
11.27
50
1.286
D/E ratiox
1.326
1.225
1.344
1.253
1.204
1.257
1.392
1.532
1.412
1.522
0.987
1.412
1.335
90
42.74
Enterprise valuekr M
39.22
41.73
41.31
38.61
38.68
34.66
32.55
30.50
30.56
30.75
18.28
(4.49%)
(2.54%)
36
14.54
LT debtkr M
42.68
41.25
45.56
47.95
45.67
43.49
45.46
44.72
43.30
42.98
16.27
(1.21%)
(0.53%)
10
Cost of revenue
7.55%
0.99×
Operating expenses
8.33%
1.06×
Cash and investments
18.19%
Property and equipment
16.91%