20.60
Revenuekr M
13.36
14.32
15.66
17.14
18.16
19.71
21.48
23.02
24.07
26.37
22.76
7.74%
7.90%
66
12.71
Revenue growth%
13.89
10.99
13.40
10.98
9.70
11.06
8.43
6.56
5.57
4.85
25.90
6.56
10.34
64
15.74
Gross margin%
14.58
13.05
15.69
15.19
14.34
15.64
13.29
15.24
16.88
14.44
6.58
15.24
14.89
66
3.17
Operating margin%
2.79
5.02
6.09
4.28
4.56
6.86
7.11
4.21
2.27
0.97
15.81
4.21
4.42
85
15.55
Net margin%
24.58
24.88
22.98
20.80
19.00
16.65
18.54
17.37
18.17
15.56
12.67
17.37
18.77
44
27.38
P/E ratio (avg)x
19.49
21.55
20.58
22.91
25.22
24.71
23.88
26.54
26.84
26.31
37.32
26.31
24.30
15
23.12
EV/EBITx
17.83
20.82
20.77
24.46
28.33
27.97
31.52
32.75
36.45
37.21
29.24
32.75
28.15
89
21.31
FCF yield (avg)%
6.77
8.28
10.13
12.14
13.62
14.73
14.90
14.87
17.00
17.26
28.49
14.90
14.18
5
28.67
FCF margin%
6.16
8.33
7.78
8.18
5.38
3.88
3.55
2.32
4.34
3.89
7.21
3.88
4.86
22
1.587
FCF / Net incomex
1.721
1.870
1.931
1.934
2.215
2.174
2.426
2.642
2.628
2.632
1.289
2.628
2.195
79
14.52
ROIC%
13.36
15.50
16.65
14.02
12.65
14.56
13.66
15.12
14.71
13.29
7.59
14.56
14.29
45
19.41
Return on equity%
5.54
7.68
5.45
6.70
9.55
10.61
8.23
8.19
11.04
8.79
22.30
8.79
8.21
42
17.35
Return on assets%
24.02
22.54
21.30
21.53
21.73
21.32
18.86
16.36
14.17
16.46
11.09
16.46
21.31
34
0.03
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.96%
0.02%
—
22.62
EPS growth%
30.78
33.07
35.69
37.40
37.44
38.59
41.01
38.53
35.60
32.96
25.74
38.53
36.54
7
0.02
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.01
(0.94%)
(1.15%)
—
—
FCF per sharekr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
1.27%
2.38%
—
0.01
Dividend per shkr
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.02
0.03
0.03
3.52%
1.77%
—
20.65
Div yield (avg)%
26.48
26.85
27.50
27.82
27.10
28.44
29.22
31.65
34.52
37.52
20.80
31.65
28.13
51
25.18
Payout ratio%
34.92
32.47
30.23
30.53
32.98
31.13
28.75
31.55
30.19
31.80
7.82
31.13
31.34
93
418.6
Shares (diluted)M
518.3
540.8
582.3
562.9
638.2
661.0
728.5
738.4
841.6
993.1
405.0
9.25%
7.72%
16
18.63
Buyback yield%
27.30
27.47
27.00
26.05
29.01
30.96
31.29
30.40
32.90
33.53
16.41
31.29
29.70
17
1.283
D/E ratiox
1.688
1.711
1.617
1.449
1.588
1.515
1.709
1.567
1.511
1.497
0.259
1.515
1.578
73
9.556
Enterprise valuekr M
23.97
27.92
27.27
31.27
35.74
34.99
36.18
39.37
46.63
52.71
13.93
8.08%
9.40%
10
4.262
LT debtkr M
1.695
1.588
1.528
1.398
1.558
1.576
1.457
1.505
1.411
1.510
12.07
(0.62%)
(0.84%)
53
Cost of revenue
7.88%
1.00×
Operating expenses
7.84%
0.99×