5.137
Revenuekr M
6.735
6.948
7.294
7.593
7.996
8.195
8.518
8.745
9.017
9.438
5.296
3.37%
3.58%
17
16.08
Revenue growth%
9.77
7.29
5.18
2.67
2.77
2.96
5.06
4.14
4.98
6.62
4.06
4.98
5.02
7
27.26
Gross margin%
13.20
16.05
16.00
15.77
18.31
17.42
19.93
18.63
18.07
16.52
9.35
18.07
16.97
51
2.97
Operating margin%
28.53
26.48
23.85
22.24
19.99
18.60
20.34
18.39
16.40
17.33
10.70
18.39
20.17
34
9.25
Net margin%
20.13
23.07
20.09
21.24
23.75
21.75
21.94
23.74
25.80
26.05
27.54
23.74
22.50
87
11.28
P/E ratio (avg)x
46.88
50.63
48.66
56.59
56.81
58.51
57.13
65.62
62.51
68.89
9.199
62.51
56.97
29
33.31
EV/EBITx
53.19
54.53
64.84
62.16
61.79
69.55
76.37
91.54
101.4
118.5
33.99
91.54
67.19
24
4.51
FCF yield (avg)%
28.42
28.77
30.05
32.53
29.97
32.74
32.93
30.72
29.29
32.25
24.12
32.25
30.39
37
12.61
FCF margin%
0.91
3.83
2.91
0.71
0.40
0.40
1.15
1.15
1.11
3.92
14.86
1.15
1.13
56
1.773
FCF / Net incomex
1.568
1.835
2.189
2.233
2.304
2.748
2.653
2.885
2.937
3.408
1.792
2.885
2.479
24
8.99
ROIC%
22.89
23.15
25.66
25.29
28.17
26.39
29.19
29.18
32.12
34.03
17.49
29.19
27.28
70
17.75
Return on equity%
12.26
11.22
14.02
15.61
17.05
14.08
16.78
19.28
20.09
20.78
13.29
19.28
16.20
10
3.53
Return on assets%
14.66
16.31
15.64
12.92
11.94
11.23
8.83
8.62
6.94
9.35
19.97
8.83
11.59
13
0.42
EPSkr
0.29
0.32
0.36
0.37
0.37
0.42
0.45
0.50
0.55
0.62
0.45
10.91%
9.36%
—
9.88
EPS growth%
9.43
9.33
9.17
9.67
11.43
12.64
13.69
14.06
12.16
11.82
23.45
12.64
11.62
21
0.24
Bookvalue per shkr
0.35
0.41
0.44
0.53
0.62
0.74
0.76
0.79
0.94
1.02
0.16
10.52%
13.35%
—
0.38
FCF per sharekr
0.18
0.16
0.16
0.15
0.13
0.13
0.13
0.11
0.10
0.09
0.24
(5.65%)
(7.40%)
—
0.37
Dividend per shkr
0.25
0.28
0.28
0.30
0.31
0.33
0.32
0.34
0.34
0.34
0.31
1.74%
2.72%
—
6.98
Div yield (avg)%
32.69
31.98
29.23
31.16
29.25
27.97
30.15
30.89
28.06
25.56
2.74
28.06
29.70
66
19.19
Payout ratio%
10.97
13.30
14.29
13.16
10.32
7.80
4.86
5.05
4.42
2.86
3.68
4.86
9.06
36
5.636
Shares (diluted)M
7.024
7.095
7.976
9.183
9.379
9.780
10.77
11.28
10.54
11.81
5.543
4.72%
4.74%
29
19.02
Buyback yield%
9.58
7.27
8.71
10.98
10.68
10.47
12.04
13.61
11.71
12.72
8.29
12.04
10.83
36
1.761
D/E ratiox
0.164
0.176
0.178
0.191
0.176
0.169
0.174
0.160
0.169
0.184
0.624
0.169
0.175
76
0.460
Enterprise valuekr M
0.690
0.672
0.693
0.646
0.657
0.617
0.696
0.676
0.686
0.619
4.940
(1.17%)
(1.93%)
15
9.057
LT debtkr M
5.133
5.320
4.769
4.358
4.522
4.112
3.923
3.622
3.424
3.133
1.236
(7.07%)
(4.46%)
19
Cost of revenue
3.95%
1.04×
Operating expenses
3.19%
0.96×
Cash and investments
16.93%