6.623
Revenuekr M
3.901
4.196
4.377
4.737
5.091
5.380
5.764
6.149
6.471
6.950
7.238
6.42%
6.59%
48
20.51
Revenue growth%
35.82
36.96
37.42
40.21
41.43
43.62
42.45
44.39
42.69
44.74
10.83
43.62
41.94
71
26.41
Gross margin%
6.15
6.70
7.54
6.31
7.18
7.87
5.14
3.00
0.40
0.40
19.48
3.00
6.23
19
29.80
Operating margin%
15.65
13.53
10.66
8.55
6.04
7.12
5.12
3.79
4.92
6.47
8.56
5.12
6.80
41
3.54
Net margin%
21.00
23.60
24.66
24.14
23.13
25.33
24.66
24.32
24.53
24.89
15.97
24.66
24.43
48
34.36
P/E ratio (avg)x
10.07
9.207
8.544
8.263
7.271
7.490
6.872
5.874
5.178
4.814
30.84
5.874
7.380
30
19.16
EV/EBITx
45.14
53.91
61.68
62.20
69.64
83.93
94.09
93.63
92.23
104.9
24.81
93.63
76.79
86
9.18
FCF yield (avg)%
25.08
25.14
26.37
24.28
24.02
23.76
23.06
24.31
25.12
27.09
20.59
24.31
24.69
48
16.88
FCF margin%
26.36
24.84
26.39
26.24
26.73
24.64
26.61
26.88
24.17
22.79
22.85
24.64
26.30
77
0.631
FCF / Net incomex
1.602
1.634
1.647
1.854
1.843
1.913
2.230
2.224
2.138
2.305
0.545
2.224
1.884
17
28.16
ROIC%
20.19
19.22
17.01
18.40
16.33
15.49
13.17
14.29
16.39
18.12
14.54
15.49
16.70
24
22.35
Return on equity%
8.92
8.62
6.69
6.60
8.16
10.39
7.86
7.18
6.86
5.05
10.75
7.18
7.52
31
12.65
Return on assets%
17.12
18.80
19.32
18.49
16.32
16.88
16.16
16.47
17.94
20.87
28.29
16.88
17.53
89
0.01
EPSkr
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.01
5.07%
5.06%
—
6.14
EPS growth%
15.78
16.42
15.55
16.89
16.68
17.75
17.28
15.95
18.04
19.00
28.99
17.75
16.79
90
0.02
Bookvalue per shkr
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.11
0.13
0.13
0.01
8.36%
8.74%
—
0.03
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
1.19%
4.29%
—
0.04
Dividend per shkr
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.00%)
(3.15%)
—
18.94
Div yield (avg)%
18.98
20.89
18.63
16.98
16.97
17.61
19.38
17.13
19.29
18.41
25.94
18.41
18.52
73
23.17
Payout ratio%
22.95
20.13
23.00
24.77
26.73
29.59
30.79
31.34
32.75
31.32
20.20
31.32
28.16
7
109.9
Shares (diluted)M
76.25
73.80
78.95
81.80
72.75
65.90
63.59
65.42
66.01
62.34
110.1
(3.04%)
(2.97%)
80
2.65
Buyback yield%
5.58
3.63
4.24
5.18
7.17
8.95
9.37
8.36
7.87
8.27
17.90
8.36
7.52
72
0.820
D/E ratiox
2.720
3.108
3.334
3.748
3.927
4.522
4.562
4.548
4.893
4.991
0.906
4.562
4.224
52
6.926
Enterprise valuekr M
2.671
2.910
3.008
2.741
2.995
2.914
2.610
2.861
2.737
2.932
3.952
(0.42%)
0.76%
53
3.224
LT debtkr M
1.479
1.400
1.482
1.599
1.736
1.890
1.877
1.772
1.702
1.763
8.810
0.31%
1.76%
44
Cost of revenue
6.80%
1.02×
Operating expenses
5.94%
0.94×
Goodwill & intangibles
19.28%
Cash and investments
16.37%