31.96
Revenuekr M
41.23
42.91
45.60
47.67
49.77
51.98
53.00
56.33
57.31
59.35
34.18
3.58%
4.18%
47
24.70
Revenue growth%
18.14
21.11
20.01
22.21
21.66
23.13
22.78
23.12
25.61
25.72
11.05
23.13
22.49
30
15.28
Gross margin%
12.96
15.74
14.62
17.47
14.67
14.26
12.42
10.39
10.14
9.68
24.55
10.39
13.61
46
21.92
Operating margin%
23.73
21.28
19.81
18.30
20.92
22.63
21.87
20.58
21.72
21.67
20.02
21.72
21.47
38
2.57
Net margin%
8.07
10.70
10.20
10.00
10.50
10.91
10.96
13.95
13.64
11.41
8.32
11.41
10.80
20
27.65
P/E ratio (avg)x
14.11
14.00
13.45
12.63
13.71
14.69
14.93
13.95
15.45
16.60
33.52
14.93
14.06
31
16.18
EV/EBITx
49.86
56.83
57.45
58.94
65.76
73.26
87.57
89.21
92.30
99.53
20.32
89.21
69.51
89
4.37
FCF yield (avg)%
20.30
20.35
22.41
20.72
18.47
21.21
23.37
22.52
19.70
21.70
19.35
21.70
20.96
79
13.66
FCF margin%
26.28
28.77
30.88
33.31
34.74
36.05
33.67
32.89
34.65
33.96
6.86
33.96
33.49
59
0.877
FCF / Net incomex
1.973
2.021
2.200
2.496
2.338
2.137
2.455
2.256
2.536
2.370
0.864
2.370
2.297
39
25.72
ROIC%
21.85
19.91
22.27
19.86
19.99
20.71
22.43
20.62
20.40
20.47
28.58
20.62
20.54
94
2.15
Return on equity%
26.56
28.48
25.54
25.80
24.56
23.74
21.90
21.52
20.52
19.00
13.70
21.52
24.15
56
9.68
Return on assets%
19.49
19.15
20.83
21.88
22.90
21.09
21.89
24.09
26.32
25.35
3.95
24.09
21.88
19
0.02
EPSkr
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
2.69%
5.29%
—
25.79
EPS growth%
4.31
6.54
8.01
6.84
4.46
5.00
7.33
9.61
7.21
4.39
19.30
7.21
6.69
49
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.01
(1.76%)
(2.10%)
—
0.01
FCF per sharekr
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
5.08%
6.31%
—
0.01
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
6.12%
3.57%
—
20.39
Div yield (avg)%
23.32
20.44
19.87
17.21
17.38
18.54
17.17
19.02
18.52
20.61
15.18
18.54
18.78
62
7.88
Payout ratio%
18.51
16.85
17.39
14.99
15.22
15.99
15.28
12.98
13.93
13.77
29.65
13.93
15.25
58
1.316
Shares (diluted)B
1.879
2.023
2.195
2.084
2.186
2.036
2.232
2.256
2.544
2.890
1.366
5.74%
5.60%
69
5.41
Buyback yield%
10.77
11.14
9.94
7.36
9.92
7.83
10.27
9.06
10.11
8.44
20.14
9.06
9.93
49
1.260
D/E ratiox
0.835
0.801
0.776
0.765
0.854
0.843
0.843
0.836
0.855
0.922
1.493
0.843
0.839
89
35.94
Enterprise valuekr M
23.55
25.37
28.01
29.27
27.38
26.19
28.51
30.47
30.22
27.29
43.67
(0.07%)
0.99%
89
11.24
LT debtkr M
2.334
2.079
2.152
1.910
1.860
1.830
1.720
1.582
1.585
1.584
32.59
(3.16%)
(3.28%)
18
Cost of revenue
4.46%
1.03×
Operating expenses
4.00%
0.98×
Cash and investments
18.98%