10.69
Revenuekr M
37.70
40.67
44.34
47.78
50.80
54.58
57.72
62.00
66.20
72.86
11.69
7.48%
7.49%
48
25.60
Revenue growth%
17.06
18.24
17.51
17.56
17.46
15.63
15.10
12.22
11.44
12.40
17.34
12.40
16.34
32
26.56
Gross margin%
5.36
8.16
7.48
9.68
9.40
10.17
8.39
6.91
7.96
6.62
12.80
7.96
8.06
27
15.45
Operating margin%
7.40
9.87
10.95
13.64
11.77
12.93
14.36
16.95
17.10
17.38
23.34
16.95
13.29
94
20.75
Net margin%
15.24
14.76
17.58
20.36
18.28
16.31
14.68
17.17
19.95
18.38
21.64
17.17
17.38
89
25.29
P/E ratio (avg)x
14.21
15.04
14.32
12.52
10.87
11.97
11.53
11.07
9.773
10.70
9.546
11.07
11.75
68
19.62
EV/EBITx
26.43
28.17
27.37
25.14
25.17
27.41
27.63
27.04
24.92
25.61
24.54
27.04
26.74
48
25.91
FCF yield (avg)%
10.85
12.97
12.90
11.51
12.67
10.43
12.40
10.73
10.08
9.42
3.45
10.43
11.18
75
12.46
FCF margin%
21.48
21.94
22.76
24.75
27.22
24.56
26.25
23.85
25.97
28.46
17.23
25.97
24.66
71
0.769
FCF / Net incomex
1.950
2.206
2.557
2.482
2.856
3.101
3.308
3.387
3.642
3.962
0.120
3.387
2.978
50
23.21
ROIC%
4.85
4.28
2.96
1.93
2.92
3.40
4.86
6.03
3.29
0.51
25.93
3.40
3.35
77
24.30
Return on equity%
27.93
30.45
27.53
25.38
22.51
25.45
24.97
27.66
29.16
27.72
21.93
27.66
27.60
88
14.38
Return on assets%
13.78
11.25
8.46
8.65
8.06
5.47
6.94
4.14
3.66
1.85
28.66
4.14
7.50
53
0.27
EPSkr
0.33
0.37
0.41
0.47
0.47
0.46
0.44
0.49
0.48
0.49
0.28
0.82%
5.24%
—
20.58
EPS growth%
22.90
20.70
23.10
21.33
21.82
22.64
22.07
23.22
25.73
24.95
18.55
23.22
22.77
37
0.29
Bookvalue per shkr
0.09
0.10
0.11
0.11
0.11
0.11
0.11
0.10
0.11
0.12
0.13
0.65%
3.63%
—
0.07
FCF per sharekr
0.11
0.12
0.11
0.11
0.11
0.11
0.11
0.12
0.14
0.15
0.31
5.86%
2.63%
—
0.09
Dividend per shkr
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.10
(4.40%)
(2.85%)
—
20.29
Div yield (avg)%
13.52
10.70
12.91
11.70
9.47
10.64
9.06
11.99
11.91
9.38
24.39
10.64
11.20
33
19.67
Payout ratio%
22.20
23.32
24.32
26.19
23.68
26.05
28.43
26.02
28.01
28.55
25.84
28.01
26.04
36
102.7
Shares (diluted)M
86.40
94.47
92.36
98.87
107.2
117.2
126.3
108.8
112.8
120.5
100.2
2.37%
4.17%
59
4.26
Buyback yield%
3.38
5.06
4.38
6.13
9.02
7.53
6.13
3.39
2.40
3.80
15.79
3.80
4.72
43
0.463
D/E ratiox
2.455
2.782
3.060
3.536
4.272
5.088
6.083
6.555
6.515
6.462
1.181
6.462
4.680
85
6.744
Enterprise valuekr M
40.34
45.84
51.23
61.46
68.27
80.73
92.03
111.3
134.1
134.7
2.866
14.55%
13.42%
84
29.75
LT debtkr M
26.41
27.43
26.57
27.08
30.69
31.42
29.72
30.60
32.85
31.36
56.09
0.43%
1.89%
32
Cost of revenue
7.80%
1.03×
Operating expenses
7.38%
0.99×
Cash and investments
21.60%