4.378
Revenuekr M
23.43
24.09
25.44
26.61
27.12
28.37
29.44
31.02
32.29
32.88
4.823
3.93%
4.03%
36
13.31
Revenue growth%
15.61
16.18
17.44
19.97
22.42
22.99
25.19
27.14
26.94
25.14
21.49
25.19
22.70
82
13.58
Gross margin%
23.77
23.02
24.95
23.84
26.18
26.13
27.42
26.59
24.59
24.98
21.99
26.13
24.97
44
27.07
Operating margin%
7.72
6.84
8.02
6.61
6.79
3.96
6.46
7.14
9.35
9.61
7.35
7.14
6.99
89
9.03
Net margin%
11.98
9.55
8.56
7.53
7.59
5.13
4.56
1.74
1.58
0.40
28.21
1.74
6.33
19
31.56
P/E ratio (avg)x
22.94
19.94
21.16
18.96
20.32
21.12
18.66
18.93
18.60
16.15
33.84
18.66
19.45
53
23.79
EV/EBITx
16.21
18.16
17.61
20.11
19.41
20.03
20.59
23.47
26.58
28.18
25.78
23.47
20.07
24
26.24
FCF yield (avg)%
30.30
27.92
25.53
23.47
26.13
27.43
29.78
30.76
31.29
33.74
9.58
30.76
28.85
21
11.29
FCF margin%
9.71
11.73
12.65
10.85
13.10
14.95
14.20
15.43
17.88
15.10
8.87
15.10
13.65
87
1.002
FCF / Net incomex
0.155
0.172
0.167
0.168
0.175
0.182
0.213
0.220
0.234
0.266
1.677
0.220
0.179
39
22.21
ROIC%
25.67
28.10
26.96
28.48
31.04
33.53
34.67
36.15
38.59
41.25
5.78
36.15
32.29
5
6.38
Return on equity%
27.37
28.56
25.76
25.35
24.43
24.92
27.34
26.26
24.65
23.20
21.95
24.92
25.55
56
15.04
Return on assets%
26.22
26.03
25.00
25.72
27.71
29.06
29.31
29.18
31.47
33.27
12.32
29.31
28.39
39
0.24
EPSkr
0.08
0.09
0.08
0.09
0.08
0.09
0.10
0.10
0.11
0.12
0.25
6.74%
3.78%
—
22.59
EPS growth%
2.76
5.10
5.22
2.52
3.42
2.42
0.40
0.40
0.40
0.40
15.75
0.40
2.47
50
0.05
Bookvalue per shkr
0.19
0.20
0.18
0.19
0.20
0.19
0.19
0.19
0.19
0.16
0.18
(4.59%)
(0.76%)
—
0.14
FCF per sharekr
0.27
0.26
0.26
0.25
0.29
0.35
0.39
0.42
0.45
0.46
0.13
9.44%
7.46%
—
0.23
Dividend per shkr
0.11
0.10
0.11
0.11
0.10
0.11
0.10
0.10
0.10
0.11
0.11
1.73%
1.12%
—
6.91
Div yield (avg)%
8.81
8.70
7.65
10.04
12.45
14.41
16.31
18.84
18.47
19.08
29.41
18.47
13.43
60
22.66
Payout ratio%
1.95
1.10
2.13
3.74
2.33
0.40
0.40
0.84
2.64
5.42
16.09
0.84
2.04
35
85.92
Shares (diluted)M
72.58
74.29
71.58
64.48
63.52
64.33
68.07
62.07
67.68
67.54
84.90
1.23%
(1.46%)
71
19.87
Buyback yield%
9.34
11.58
12.72
12.11
13.72
14.31
15.29
16.75
19.70
20.16
14.23
16.75
14.01
41
0.838
D/E ratiox
1.335
1.447
1.573
1.629
1.776
1.955
2.094
1.929
1.867
2.086
1.620
1.955
1.821
28
24.53
Enterprise valuekr M
48.47
50.51
57.78
58.84
59.33
67.79
76.29
82.29
79.62
84.62
35.47
7.36%
7.14%
50
24.80
LT debtkr M
8.253
7.866
8.491
7.883
6.852
7.015
7.176
7.589
7.681
7.301
2.368
1.28%
(1.16%)
49
Cost of revenue
4.15%
1.01×
Operating expenses
4.47%
1.04×
Property and equipment
18.55%
Cash and investments
18.53%