0.900
Revenuekr M
14.67
14.57
14.68
14.98
15.18
15.30
15.22
14.97
14.91
14.75
0.975
(0.58%)
—
61
23.70
Revenue growth%
9.84
12.37
11.71
10.02
7.10
5.82
6.51
7.34
5.80
4.96
19.48
5.82
7.22
19
24.32
Gross margin%
33.23
32.39
31.65
31.86
31.37
31.38
32.07
31.63
29.85
32.07
25.34
31.63
31.76
41
7.47
Operating margin%
4.88
6.23
4.65
4.02
3.10
5.10
5.07
8.06
8.79
10.35
20.22
8.06
5.09
17
7.02
Net margin%
5.75
3.78
0.82
3.22
5.50
6.81
7.10
4.47
6.08
8.58
21.07
6.81
5.63
93
10.27
P/E ratio (avg)x
11.12
10.86
12.54
14.31
14.57
14.42
14.03
15.77
18.91
20.96
22.75
15.77
14.37
69
10.50
EV/EBITx
15.01
14.16
16.01
16.07
18.07
18.80
17.41
17.24
16.69
18.10
16.79
17.41
16.96
25
3.44
FCF yield (avg)%
25.58
22.71
25.59
28.26
31.22
30.37
30.80
33.43
36.38
39.07
13.09
33.43
30.59
15
8.29
FCF margin%
27.47
30.07
30.39
27.79
30.01
27.70
29.35
26.98
26.89
25.44
5.88
26.98
27.74
29
0.354
FCF / Net incomex
0.550
0.609
0.638
0.617
0.561
0.574
0.539
0.509
0.472
0.480
1.443
0.509
0.555
56
14.94
ROIC%
24.50
27.28
30.27
31.34
31.41
30.69
30.67
28.30
26.80
27.91
4.33
28.30
29.29
20
23.81
Return on equity%
10.77
8.95
11.03
8.55
7.64
10.39
8.80
7.92
7.62
7.79
14.91
7.92
8.67
39
26.22
Return on assets%
2.86
0.40
0.40
1.89
1.51
0.40
2.64
3.24
2.44
1.94
7.08
2.44
1.92
6
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
(2.93%)
(0.89%)
—
22.21
EPS growth%
3.59
2.94
4.61
5.31
2.57
1.37
0.40
3.27
3.19
4.81
25.82
3.19
3.23
7
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
3.79%
3.98%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
5.55%
5.57%
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(2.97%)
(0.41%)
—
18.75
Div yield (avg)%
16.17
18.70
21.44
21.44
22.27
21.31
19.45
21.87
22.86
25.59
9.45
21.87
21.44
41
18.06
Payout ratio%
22.95
24.75
24.52
25.23
25.19
27.67
28.41
27.89
27.53
26.18
17.07
27.67
25.71
53
776.6
Shares (diluted)M
669.1
675.3
750.3
753.9
717.0
639.8
700.3
708.0
774.6
717.6
817.0
0.02%
1.70%
39
27.50
Buyback yield%
2.92
4.70
6.77
8.70
8.08
8.54
9.06
6.07
3.98
5.87
16.89
6.07
6.42
74
1.143
D/E ratiox
0.670
0.619
0.598
0.656
0.675
0.697
0.707
0.661
0.624
0.653
1.347
0.661
0.658
39
2.325
Enterprise valuekr M
3.524
3.551
3.715
3.754
4.237
4.302
5.040
4.908
4.701
4.517
2.035
1.29%
4.17%
40
8.755
LT debtkr M
16.71
18.32
16.90
17.29
17.36
17.64
19.09
17.62
19.53
21.13
2.357
4.01%
2.39%
19
Cost of revenue
0.43%
1.04×
Operating expenses
(0.54%)
0.95×
Property and equipment
20.14%
Goodwill & intangibles
15.35%
Cash and investments
15.00%