6.096
Revenuekr M
20.02
21.31
22.57
23.81
24.58
26.22
27.24
28.23
29.49
30.54
6.528
4.44%
4.60%
83
23.64
Revenue growth%
9.08
11.68
9.40
11.01
8.13
9.61
6.74
8.39
8.52
10.40
28.25
8.52
9.24
89
16.47
Gross margin%
0.40
0.40
1.50
4.17
5.46
5.67
4.11
1.78
0.40
1.27
5.06
1.78
1.64
41
19.07
Operating margin%
14.10
14.51
15.67
15.80
14.98
14.40
16.63
13.95
12.02
11.89
7.91
13.95
14.45
78
28.19
Net margin%
25.54
26.85
28.39
28.40
30.38
32.65
32.78
35.06
34.79
36.49
24.73
34.79
31.51
94
15.77
P/E ratio (avg)x
24.52
26.32
29.29
27.60
25.85
27.27
26.17
28.45
32.03
31.11
10.91
28.45
27.44
32
28.84
EV/EBITx
28.51
28.54
28.26
31.24
33.99
35.18
40.88
42.10
41.00
40.45
37.17
40.88
34.58
13
11.89
FCF yield (avg)%
31.96
29.58
32.06
31.70
30.05
30.92
30.06
32.82
32.43
30.28
4.02
30.92
31.31
66
7.87
FCF margin%
26.18
23.41
20.65
21.50
19.12
19.63
17.35
15.14
14.40
12.98
24.86
15.14
19.38
12
1.687
FCF / Net incomex
1.576
1.586
1.678
1.905
2.146
2.013
2.018
2.197
1.987
2.216
1.207
2.018
2.000
84
18.43
ROIC%
12.27
9.90
8.09
10.74
7.94
9.00
8.68
6.14
9.08
7.04
16.07
8.68
8.84
32
18.24
Return on equity%
0.40
0.40
0.40
2.89
3.05
1.74
3.87
2.84
0.72
1.88
22.30
1.88
1.81
89
11.96
Return on assets%
23.77
23.95
24.07
22.48
22.88
21.17
23.84
25.72
26.57
24.36
5.21
24.36
23.90
78
0.07
EPSkr
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.07
(0.14%)
(0.26%)
—
4.55
EPS growth%
15.83
14.46
13.12
12.00
13.58
14.03
11.90
9.74
7.77
6.01
29.44
9.74
12.56
76
0.05
Bookvalue per shkr
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.05
5.17%
5.84%
—
0.06
FCF per sharekr
0.09
0.08
0.10
0.10
0.10
0.12
0.12
0.11
0.12
0.12
0.02
3.63%
2.14%
—
0.04
Dividend per shkr
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.08
0.09
0.09
0.06
7.69%
8.01%
—
7.25
Div yield (avg)%
13.20
10.43
8.30
11.01
12.82
10.99
8.99
6.68
4.30
3.50
25.30
6.68
9.71
49
8.26
Payout ratio%
25.26
27.01
28.85
31.71
33.20
35.28
37.62
36.12
38.73
37.33
14.33
37.33
34.24
59
260.1
Shares (diluted)M
289.8
285.8
268.5
251.1
273.5
263.0
277.9
319.2
318.3
316.4
255.7
2.95%
1.80%
29
27.58
Buyback yield%
14.05
12.18
13.61
11.92
13.90
14.77
12.62
12.61
11.77
9.16
21.59
12.61
12.62
83
1.658
D/E ratiox
0.831
0.894
0.924
0.947
1.070
1.160
1.315
1.432
1.353
1.435
0.544
1.353
1.115
59
2.092
Enterprise valuekr M
8.675
8.476
9.812
10.56
12.09
13.35
14.76
14.47
13.94
16.17
21.94
5.98%
8.06%
92
12.71
LT debtkr M
23.79
25.39
27.87
30.17
29.25
27.88
27.11
27.83
31.74
30.25
20.79
0.67%
3.20%
30
Cost of revenue
4.82%
1.02×
Operating expenses
4.58%
1.00×
Goodwill & intangibles
19.17%