25.73
Revenuekr M
129.2
130.0
128.7
126.4
127.8
129.0
132.2
131.7
132.9
130.5
28.15
0.41%
0.08%
7
11.09
Revenue growth%
21.67
24.58
23.82
25.96
26.58
25.01
24.13
22.91
25.59
25.24
16.06
25.01
24.80
82
22.09
Gross margin%
23.01
21.04
20.20
20.92
18.52
21.34
21.57
19.44
21.36
23.94
18.84
21.36
21.19
22
6.60
Operating margin%
6.21
9.00
6.76
8.40
10.99
13.82
11.12
9.81
7.90
6.30
28.83
9.81
8.70
81
18.63
Net margin%
4.87
3.10
4.48
6.91
4.35
4.87
3.72
1.85
3.44
6.21
4.30
3.72
4.42
91
28.38
P/E ratio (avg)x
62.33
63.42
75.31
75.45
75.10
89.12
107.4
113.1
121.1
122.3
12.76
113.1
82.29
18
22.67
EV/EBITx
57.33
54.85
52.37
48.34
55.51
61.47
59.53
55.67
59.86
67.64
24.07
59.86
56.50
88
28.43
FCF yield (avg)%
10.81
11.15
13.69
16.46
14.86
17.52
15.95
16.24
17.56
15.15
3.51
16.24
15.55
19
7.49
FCF margin%
21.09
18.65
16.30
15.47
14.46
13.59
12.77
11.56
12.84
10.59
3.73
12.77
14.03
38
0.805
FCF / Net incomex
1.633
1.713
1.841
1.855
1.927
2.031
2.302
2.701
3.275
3.433
1.136
2.701
1.979
20
12.66
ROIC%
26.81
24.79
27.27
24.88
27.47
26.13
24.10
24.73
22.94
25.63
19.37
24.73
25.25
41
27.29
Return on equity%
17.33
18.98
21.12
23.77
26.70
26.16
28.19
28.03
28.37
30.67
3.56
28.19
26.43
93
28.78
Return on assets%
19.25
17.57
15.46
13.58
14.82
15.80
14.74
14.71
13.27
11.44
6.72
14.71
14.78
65
0.15
EPSkr
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.16
9.56%
9.89%
—
12.50
EPS growth%
11.54
12.46
13.81
16.44
16.48
17.79
19.24
19.81
20.16
20.18
25.83
19.81
17.13
75
0.05
Bookvalue per shkr
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.06
(3.37%)
(4.48%)
—
0.14
FCF per sharekr
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.10
1.52%
0.95%
—
0.10
Dividend per shkr
0.16
0.17
0.19
0.18
0.18
0.21
0.24
0.26
0.30
0.32
0.08
12.78%
9.02%
—
7.94
Div yield (avg)%
9.25
12.04
9.41
12.16
12.46
11.93
10.28
12.63
14.59
14.54
10.06
12.63
12.10
54
26.81
Payout ratio%
2.57
2.89
1.48
1.11
0.40
0.40
3.34
4.50
6.94
8.03
10.06
4.50
2.73
36
634.5
Shares (diluted)M
746.8
727.0
717.9
646.8
646.9
580.4
605.2
581.0
557.7
505.2
606.1
(4.82%)
(3.06%)
84
17.82
Buyback yield%
13.37
15.11
18.02
17.03
16.09
16.05
13.52
12.87
10.88
12.99
12.69
12.99
14.31
22
0.250
D/E ratiox
1.750
2.020
2.082
2.232
2.522
2.833
3.083
3.621
4.030
4.084
0.836
3.621
2.677
30
106.5
Enterprise valuekr M
39.78
36.22
36.33
37.66
39.18
44.25
49.60
48.81
43.79
44.14
15.75
2.41%
0.26%
38
66.36
LT debtkr M
39.85
42.42
40.78
41.22
37.04
39.96
44.07
44.20
39.37
37.20
51.39
0.09%
(0.59%)
33
Cost of revenue
0.07%
1.00×
Operating expenses
0.67%
1.06×
Cash and investments
17.71%
Property and equipment
16.32%
Spread over hurdle
19.86%