17.91
Revenuekr M
20.23
21.39
23.05
25.30
27.19
29.68
31.31
33.20
36.06
38.21
19.41
7.04%
7.46%
85
2.17
Revenue growth%
24.87
26.78
25.56
23.71
26.16
28.34
29.46
32.33
29.88
29.41
25.28
29.46
27.56
54
10.16
Gross margin%
10.29
9.69
7.10
4.87
4.67
3.37
3.90
4.33
3.72
1.82
28.16
3.72
4.50
77
26.30
Operating margin%
1.06
3.84
4.25
3.99
6.49
8.41
10.92
8.13
8.88
6.17
24.33
8.41
6.33
52
5.67
Net margin%
29.77
27.33
25.61
25.07
23.10
22.61
25.00
26.99
26.53
24.79
10.00
25.00
25.34
61
25.84
P/E ratio (avg)x
17.91
16.87
16.28
17.30
16.55
14.91
14.14
14.07
12.04
12.54
35.17
14.07
15.59
75
8.189
EV/EBITx
14.58
17.34
18.21
18.76
20.74
23.05
25.95
31.23
36.92
41.59
26.12
31.23
21.89
68
10.67
FCF yield (avg)%
23.08
20.82
20.08
19.58
17.73
16.40
17.15
14.32
16.92
16.93
3.14
16.92
17.44
54
9.24
FCF margin%
25.93
24.45
22.99
22.56
20.59
19.76
22.48
21.81
21.24
20.58
3.79
21.24
22.15
44
1.703
FCF / Net incomex
0.708
0.698
0.707
0.640
0.580
0.591
0.565
0.525
0.514
0.516
0.102
0.525
0.585
51
20.83
ROIC%
5.33
6.91
6.86
6.65
4.74
4.81
7.21
5.44
7.00
5.24
15.42
5.44
6.05
90
4.78
Return on equity%
23.44
24.07
23.99
22.01
22.12
23.16
25.78
28.09
26.64
24.24
10.80
25.78
24.03
29
23.57
Return on assets%
13.23
10.84
10.60
7.67
5.89
8.87
10.35
10.84
8.24
10.21
16.39
10.21
10.28
15
0.04
EPSkr
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(2.37%)
(4.23%)
—
25.87
EPS growth%
22.60
21.35
23.23
21.01
21.30
18.51
15.62
14.17
11.63
13.41
25.26
14.17
19.76
13
0.10
Bookvalue per shkr
0.07
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.05
(1.77%)
0.78%
—
0.06
FCF per sharekr
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.13
0.14
0.14
0.03
2.35%
4.60%
—
0.05
Dividend per shkr
0.16
0.15
0.17
0.18
0.18
0.20
0.22
0.23
0.26
0.30
0.04
10.71%
7.76%
—
25.50
Div yield (avg)%
19.50
19.04
16.06
17.47
18.33
16.25
14.69
11.96
10.52
9.20
13.37
11.96
16.15
67
24.60
Payout ratio%
24.21
22.13
20.52
18.51
17.03
18.55
15.90
13.57
11.18
11.96
10.05
13.57
17.77
90
233.9
Shares (diluted)M
242.0
241.9
277.8
307.0
316.3
363.6
420.6
483.1
522.9
565.4
236.1
12.32%
7.98%
93
3.23
Buyback yield%
10.63
7.74
5.62
4.28
6.37
3.80
1.24
3.24
3.64
4.16
7.94
3.64
4.22
45
1.353
D/E ratiox
0.216
0.227
0.203
0.216
0.213
0.219
0.207
0.228
0.222
0.193
0.178
0.219
0.216
39
2.966
Enterprise valuekr M
5.903
6.140
6.531
5.927
6.443
6.473
5.999
6.727
6.437
6.585
21.79
0.44%
0.72%
94
14.94
LT debtkr M
27.03
26.94
24.98
23.24
20.34
21.34
22.87
25.00
25.99
25.95
24.09
4.99%
0.14%
90
Cost of revenue
7.93%
1.04×
Operating expenses
6.95%
0.95×
Goodwill & intangibles
17.56%