5.382
Revenuekr M
7.725
8.017
8.223
8.696
9.205
9.585
9.978
10.51
10.83
11.40
5.798
4.36%
4.26%
49
17.27
Revenue growth%
12.76
13.55
14.67
11.85
9.18
11.69
10.54
8.66
9.79
7.51
2.16
9.79
11.11
24
7.47
Gross margin%
25.71
28.47
27.20
24.47
22.32
21.02
21.46
21.07
18.76
16.38
23.66
21.02
21.89
41
25.19
Operating margin%
22.81
22.15
24.60
27.59
27.07
24.22
24.96
22.74
20.74
19.28
15.95
22.74
23.51
60
20.46
Net margin%
15.64
14.78
15.28
15.87
14.62
14.91
17.66
20.00
22.70
24.52
2.92
20.00
15.76
28
6.741
P/E ratio (avg)x
17.66
20.09
20.78
22.35
24.27
26.47
29.19
27.95
26.91
26.11
15.08
26.91
25.19
9
13.19
EV/EBITx
10.03
10.46
11.48
12.92
13.39
14.64
14.79
16.69
16.53
18.03
24.38
16.53
14.02
70
15.19
FCF yield (avg)%
12.35
11.13
13.51
16.49
15.58
16.84
16.06
18.19
19.69
17.74
5.41
17.74
16.28
59
27.37
FCF margin%
10.65
9.47
10.11
11.04
12.21
10.95
13.80
16.28
18.51
16.74
3.31
16.28
11.63
68
1.203
FCF / Net incomex
0.468
0.518
0.575
0.564
0.623
0.674
0.603
0.589
0.587
0.576
1.581
0.589
0.582
80
21.43
ROIC%
17.34
19.90
20.59
23.28
21.80
24.51
22.93
23.08
24.97
23.94
23.11
23.94
23.01
20
5.92
Return on equity%
10.16
7.88
9.58
7.88
5.23
6.88
7.47
7.08
4.36
5.74
16.07
6.88
7.27
36
17.80
Return on assets%
30.26
31.66
28.76
29.00
31.29
33.90
31.70
32.36
34.01
33.08
8.15
33.08
31.68
22
0.50
EPSkr
0.26
0.24
0.23
0.23
0.25
0.22
0.24
0.25
0.25
0.26
0.54
1.28%
1.03%
—
2.09
EPS growth%
13.59
12.79
15.22
15.36
17.67
14.86
12.98
14.69
16.77
16.01
26.77
14.86
15.04
79
0.99
Bookvalue per shkr
0.41
0.38
0.36
0.32
0.31
0.29
0.28
0.29
0.25
0.25
1.00
(4.61%)
(5.17%)
—
1.53
FCF per sharekr
0.50
0.46
0.49
0.54
0.56
0.48
0.48
0.45
0.42
0.42
0.26
(5.54%)
(2.80%)
—
1.51
Dividend per shkr
0.53
0.50
0.55
0.51
0.50
0.49
0.53
0.48
0.52
0.48
0.81
(0.82%)
(1.71%)
—
6.31
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
2.24
3.75
4.65
6.29
17.01
3.75
0.40
31
5.64
Payout ratio%
8.87
11.41
13.56
10.58
11.18
13.39
12.27
13.29
13.82
15.93
26.04
13.39
12.78
61
1.790
Shares (diluted)M
2.831
3.257
3.742
3.999
4.308
4.654
4.962
5.142
5.301
6.192
1.847
7.52%
9.95%
6
10.17
Buyback yield%
19.00
21.66
19.14
18.38
15.49
14.38
15.15
15.34
13.15
14.77
7.49
14.77
15.41
85
1.533
D/E ratiox
1.635
1.754
1.871
2.061
2.174
2.088
2.106
2.261
2.173
2.312
0.661
2.173
2.097
13
4.304
Enterprise valuekr M
4.823
4.831
4.684
4.710
4.563
4.317
4.507
3.965
4.079
4.083
1.639
(2.20%)
(3.07%)
45
1.392
LT debtkr M
3.312
3.431
3.707
4.234
4.451
4.565
4.468
4.413
5.087
5.938
6.459
5.93%
7.61%
54
Cost of revenue
4.10%
0.98×
Operating expenses
4.09%
0.98×
Goodwill & intangibles
16.80%
Property and equipment
16.60%