0.725
Revenuekr M
1.706
1.821
1.981
2.184
2.355
2.548
2.758
2.984
3.260
3.487
0.773
8.16%
8.24%
43
26.42
Revenue growth%
30.16
32.63
35.36
32.95
32.62
34.55
35.84
38.17
36.33
34.15
27.26
35.84
34.35
26
11.52
Gross margin%
19.63
21.60
24.47
23.94
26.41
24.19
25.14
26.22
24.80
22.52
10.69
24.80
24.33
58
3.21
Operating margin%
23.87
23.75
22.89
20.31
21.52
19.18
18.66
17.18
17.47
20.16
22.06
18.66
20.23
79
10.17
Net margin%
30.76
29.38
31.51
32.47
31.86
29.54
31.19
31.61
30.09
28.14
26.55
30.09
30.97
22
25.09
P/E ratio (avg)x
10.38
10.66
10.07
9.934
11.07
10.36
10.30
11.56
10.79
10.82
9.193
10.79
10.52
14
32.36
EV/EBITx
31.84
34.30
38.01
36.61
33.81
34.40
34.42
34.00
32.94
34.24
27.06
34.24
34.27
35
19.88
FCF yield (avg)%
33.31
36.00
34.07
31.18
28.70
30.96
31.05
33.78
31.58
34.02
15.49
31.58
32.44
82
2.77
FCF margin%
33.63
35.59
34.37
35.50
37.82
37.09
36.16
34.12
33.42
31.63
13.09
34.12
34.94
28
0.449
FCF / Net incomex
0.195
0.183
0.186
0.201
0.223
0.239
0.273
0.308
0.324
0.343
1.264
0.308
0.231
42
17.42
ROIC%
23.66
25.02
24.94
27.05
24.26
21.30
21.66
24.51
27.42
29.36
24.35
24.51
24.73
10
28.08
Return on equity%
15.81
16.52
15.42
14.88
17.00
16.59
15.50
16.11
16.58
18.53
24.56
16.58
16.31
95
8.19
Return on assets%
12.24
11.27
10.89
9.35
11.48
10.84
13.61
13.80
11.23
8.31
26.67
11.23
11.25
28
0.13
EPSkr
0.18
0.20
0.22
0.25
0.28
0.33
0.40
0.40
0.43
0.52
0.14
13.18%
13.23%
—
23.76
EPS growth%
17.55
19.74
18.45
16.83
18.04
20.22
19.19
21.25
21.02
18.34
18.39
20.22
18.82
6
0.20
Bookvalue per shkr
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.09
0.09
0.10
0.07
5.00%
4.40%
—
0.09
FCF per sharekr
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.14
(2.06%)
(0.73%)
—
0.11
Dividend per shkr
0.08
0.08
0.09
0.10
0.09
0.09
0.08
0.09
0.09
0.10
0.07
1.84%
1.81%
—
2.81
Div yield (avg)%
18.13
16.61
16.39
17.34
17.46
20.26
22.30
24.79
23.84
24.20
10.94
23.84
19.20
42
11.98
Payout ratio%
21.79
24.45
21.47
23.43
21.59
22.49
24.17
21.45
18.49
15.56
26.29
21.45
21.69
69
7.975
Shares (diluted)M
11.00
11.72
10.62
10.78
11.57
12.26
12.55
12.91
14.22
13.71
8.150
3.45%
3.53%
20
24.08
Buyback yield%
23.88
24.25
23.49
26.42
28.81
26.71
29.51
28.11
30.94
28.25
25.55
28.25
27.41
51
1.127
D/E ratiox
0.564
0.541
0.627
0.677
0.723
0.726
0.700
0.746
0.797
0.867
1.428
0.746
0.712
65
2.138
Enterprise valuekr M
0.310
0.321
0.324
0.307
0.290
0.292
0.285
0.274
0.296
0.301
0.172
0.70%
(1.46%)
88
2.399
LT debtkr M
0.267
0.254
0.232
0.227
0.211
0.211
0.232
0.246
0.257
0.246
2.393
3.08%
(0.51%)
67
Cost of revenue
7.77%
0.96×
Operating expenses
9.05%
1.08×