1.785
Revenuekr M
1.839
2.028
2.213
2.417
2.602
2.887
3.084
3.367
3.691
3.931
1.937
8.60%
8.64%
95
9.26
Revenue growth%
22.18
22.05
24.13
23.31
25.87
28.82
31.65
29.05
30.86
30.38
28.84
30.38
27.35
91
12.17
Gross margin%
14.24
13.03
14.58
17.43
18.62
20.70
19.71
19.48
21.90
22.67
28.92
20.70
19.05
46
3.87
Operating margin%
9.98
9.40
9.49
10.98
13.21
10.41
10.49
12.55
15.10
14.32
11.04
12.55
10.73
45
14.70
Net margin%
18.35
17.46
16.52
17.06
17.98
19.70
16.89
17.97
18.57
17.81
6.75
17.97
17.89
92
17.84
P/E ratio (avg)x
33.27
33.85
34.82
39.54
45.22
54.34
54.85
55.79
57.52
62.44
11.07
55.79
49.78
30
7.500
EV/EBITx
38.59
41.64
40.32
44.93
50.70
49.39
56.23
61.66
74.01
88.10
24.08
61.66
50.05
91
24.44
FCF yield (avg)%
12.88
12.14
10.99
13.37
10.49
12.52
12.04
14.57
16.06
14.16
23.63
14.16
12.70
12
25.39
FCF margin%
4.89
5.20
2.60
1.29
2.48
2.00
2.32
2.22
0.88
3.79
18.02
2.22
2.40
63
0.484
FCF / Net incomex
1.439
1.367
1.485
1.503
1.532
1.716
1.680
1.831
1.909
1.905
0.117
1.831
1.606
42
27.15
ROIC%
3.31
4.97
3.05
5.25
3.98
2.85
4.11
5.98
6.81
9.32
12.10
5.98
4.54
22
21.32
Return on equity%
26.17
24.92
26.88
29.47
32.23
33.65
33.10
34.06
34.83
35.66
28.42
34.06
32.67
8
20.56
Return on assets%
3.06
1.02
0.43
1.23
0.40
2.39
1.02
0.61
0.40
2.74
6.70
1.02
1.02
82
0.06
EPSkr
0.14
0.15
0.16
0.16
0.17
0.17
0.18
0.20
0.21
0.23
0.06
6.90%
4.98%
—
16.41
EPS growth%
9.94
12.21
9.48
8.66
8.35
7.55
8.52
9.33
9.31
11.82
5.37
9.31
9.32
91
0.12
Bookvalue per shkr
0.12
0.12
0.15
0.15
0.14
0.15
0.14
0.17
0.17
0.18
0.09
4.09%
5.28%
—
0.02
FCF per sharekr
0.16
0.17
0.15
0.15
0.14
0.14
0.14
0.12
0.14
0.13
0.09
(1.35%)
(0.83%)
—
0.14
Dividend per shkr
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.14
0.21%
2.24%
—
6.36
Div yield (avg)%
11.40
9.19
6.84
8.01
9.25
12.17
9.88
9.42
11.50
9.59
12.35
9.88
9.51
53
18.59
Payout ratio%
35.19
37.16
37.79
36.82
37.26
37.25
35.67
37.12
34.20
34.69
10.92
35.67
36.97
42
22.89
Shares (diluted)M
21.41
19.02
19.48
17.49
18.13
18.74
16.56
17.63
18.30
19.65
23.45
1.63%
(0.79%)
58
4.78
Buyback yield%
26.91
28.72
28.51
29.26
26.83
24.89
25.96
25.27
24.46
26.03
11.29
25.27
26.43
41
0.668
D/E ratiox
0.106
0.095
0.084
0.080
0.077
0.082
0.073
0.079
0.070
0.067
1.566
0.073
0.080
26
3.316
Enterprise valuekr M
2.594
2.776
3.075
3.516
3.468
3.544
4.023
4.099
4.573
5.067
0.922
7.88%
7.91%
22
1.346
LT debtkr M
4.926
5.060
5.717
5.636
5.492
5.412
6.399
7.326
7.379
8.523
1.137
9.19%
7.49%
38
Cost of revenue
8.73%
1.01×
Operating expenses
8.35%
0.97×
Goodwill & intangibles
15.90%