5.890
Revenuekr M
4.872
5.108
5.389
5.696
5.885
6.041
6.311
6.484
6.880
7.071
6.183
3.74%
4.36%
66
15.66
Revenue growth%
7.76
7.34
8.60
9.87
9.12
9.00
9.58
6.58
6.14
5.87
8.04
6.58
8.18
67
18.25
Gross margin%
31.70
29.79
29.11
26.56
26.77
28.45
29.57
32.37
33.01
30.40
11.53
30.40
29.68
26
20.95
Operating margin%
5.65
7.64
6.43
7.09
7.02
4.95
6.03
3.89
4.63
6.78
2.18
4.95
6.23
93
12.89
Net margin%
12.82
12.80
10.50
9.78
7.92
4.98
7.89
9.77
9.48
11.68
20.05
9.48
9.78
77
28.84
P/E ratio (avg)x
9.847
9.825
9.181
8.519
8.134
7.704
8.296
7.880
7.090
7.673
12.40
7.704
8.215
26
8.286
EV/EBITx
23.57
22.51
22.26
19.06
16.41
15.23
13.56
12.70
13.59
13.31
28.35
13.56
15.82
67
3.72
FCF yield (avg)%
11.52
9.33
9.35
7.28
9.14
10.60
11.78
14.58
13.31
15.61
10.95
13.31
11.06
23
3.67
FCF margin%
20.81
18.52
21.44
18.62
20.42
22.99
21.70
23.91
23.53
25.68
22.53
23.53
21.57
35
0.623
FCF / Net incomex
0.384
0.382
0.366
0.383
0.356
0.345
0.339
0.301
0.305
0.326
1.356
0.326
0.351
42
4.06
ROIC%
31.60
29.55
31.82
30.68
31.61
30.14
30.23
31.50
29.05
26.23
16.32
30.14
30.45
76
21.73
Return on equity%
27.31
30.01
32.57
29.71
29.36
30.44
32.91
31.79
34.04
33.09
28.45
32.91
31.12
9
7.37
Return on assets%
15.21
15.20
12.32
9.71
11.82
9.42
11.97
12.33
11.51
10.49
24.29
11.51
11.89
7
0.04
EPSkr
0.05
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.05
(9.04%)
(7.06%)
—
11.63
EPS growth%
20.38
19.37
19.34
21.46
19.04
16.14
16.37
18.69
21.67
20.17
16.06
18.69
19.36
67
0.05
Bookvalue per shkr
0.06
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.01
(3.80%)
(3.38%)
—
0.04
FCF per sharekr
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
(1.75%)
0.06%
—
0.03
Dividend per shkr
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.10
0.03
3.90%
4.27%
—
22.38
Div yield (avg)%
20.27
19.56
22.50
25.44
27.89
30.86
29.12
30.06
28.11
29.80
21.61
29.80
28.00
13
11.83
Payout ratio%
1.12
2.25
4.73
2.63
3.49
1.87
3.34
5.69
8.66
9.31
24.24
5.69
3.42
33
112.1
Shares (diluted)M
100.3
103.2
111.4
107.6
113.6
120.1
120.6
131.7
133.3
126.0
112.2
2.09%
1.48%
6
27.07
Buyback yield%
2.54
3.95
4.47
3.54
3.59
4.35
2.13
3.98
1.68
0.40
17.33
2.13
3.56
78
1.251
D/E ratiox
1.629
1.716
1.920
1.934
2.290
2.319
2.328
2.261
2.285
2.367
0.243
2.319
2.273
50
8.077
Enterprise valuekr M
1.367
1.580
1.677
1.842
1.887
2.220
2.526
2.985
3.545
3.509
1.656
13.21%
10.40%
80
6.046
LT debtkr M
7.075
7.515
7.193
7.874
8.586
8.161
8.638
8.764
9.537
9.239
3.889
1.48%
2.36%
90
Cost of revenue
4.38%
1.00×
Operating expenses
3.87%
0.95×
Goodwill & intangibles
21.94%