1.879
Revenuekr M
6.721
6.839
7.184
7.422
7.571
7.815
8.003
8.150
8.328
8.748
1.999
2.93%
2.77%
12
22.88
Revenue growth%
25.36
27.13
25.70
25.83
25.07
27.95
26.33
25.46
26.96
24.13
24.28
26.33
25.77
5
12.26
Gross margin%
13.94
11.17
10.85
13.74
14.67
13.77
11.16
13.04
10.69
7.88
6.26
11.16
12.11
48
18.66
Operating margin%
14.66
12.42
14.72
17.09
14.96
14.46
15.84
14.16
11.39
10.59
22.17
14.16
14.56
62
11.98
Net margin%
9.17
6.73
8.12
5.69
6.27
7.89
8.76
6.00
4.63
6.90
8.83
6.90
6.81
83
14.00
P/E ratio (avg)x
26.07
31.43
35.45
40.10
47.18
50.77
53.06
53.67
54.30
62.46
19.85
53.67
48.98
27
30.70
EV/EBITx
13.42
13.82
15.41
16.04
16.29
17.59
19.10
18.99
20.50
23.16
29.77
19.10
16.94
58
5.67
FCF yield (avg)%
7.36
8.31
9.33
11.38
12.75
14.42
16.38
17.81
15.80
15.29
10.79
15.80
13.59
61
17.49
FCF margin%
22.68
22.68
22.92
21.23
21.24
21.68
22.57
23.11
25.83
25.64
27.49
23.11
22.68
14
1.635
FCF / Net incomex
0.534
0.533
0.609
0.663
0.751
0.815
0.751
0.723
0.717
0.817
1.035
0.751
0.720
62
9.74
ROIC%
14.05
16.04
18.87
16.33
14.23
15.23
15.12
16.07
16.78
16.66
5.14
16.07
16.06
65
21.42
Return on equity%
22.14
20.12
17.27
14.66
17.28
15.45
15.79
16.99
17.34
14.73
21.03
15.79
17.13
49
29.48
Return on assets%
25.31
24.91
24.95
27.72
27.02
28.32
27.40
29.68
27.41
26.05
27.91
27.41
27.21
95
0.03
EPSkr
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
5.32%
5.38%
—
7.72
EPS growth%
22.90
21.58
23.02
25.10
24.49
25.99
26.13
26.95
25.63
26.06
18.23
26.06
25.36
15
0.02
Bookvalue per shkr
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(0.22%)
(0.61%)
—
0.01
FCF per sharekr
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
—
6.58%
7.28%
—
0.01
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.86%)
(0.55%)
—
11.09
Div yield (avg)%
18.57
17.15
16.36
15.64
17.85
15.38
16.94
14.48
15.44
13.70
20.03
15.38
16.00
68
28.43
Payout ratio%
6.27
9.13
10.53
7.94
6.39
3.91
3.93
1.48
0.40
3.38
9.75
3.38
5.10
75
127.3
Shares (diluted)M
148.8
169.4
190.4
221.4
255.7
285.0
324.9
365.1
407.3
472.3
127.2
13.06%
12.17%
44
28.84
Buyback yield%
12.21
11.17
13.95
13.40
13.02
11.98
13.76
12.15
10.93
8.21
18.30
11.98
12.18
79
0.583
D/E ratiox
0.459
0.425
0.457
0.425
0.392
0.376
0.395
0.412
0.438
0.435
0.531
0.412
0.425
76
7.157
Enterprise valuekr M
0.808
0.809
0.859
0.751
0.725
0.645
0.606
0.628
0.627
0.679
0.909
(1.29%)
(1.28%)
68
2.219
LT debtkr M
1.809
1.797
2.075
2.160
2.568
2.596
3.029
3.618
3.747
3.770
1.143
7.98%
9.26%
39
Cost of revenue
3.04%
1.03×
Operating expenses
2.74%
1.00×
Cash and investments
16.20%
Goodwill & intangibles
14.86%