1.438
Revenuekr M
15.76
16.70
17.57
18.47
19.33
20.41
21.23
22.16
23.66
24.17
1.554
4.57%
4.97%
77
21.27
Revenue growth%
13.14
11.87
11.03
9.46
10.42
11.01
13.29
12.21
15.14
17.96
15.50
13.29
12.04
91
3.35
Gross margin%
10.83
11.66
10.07
8.44
11.04
13.53
11.97
14.45
11.74
11.42
6.84
11.97
11.54
51
18.98
Operating margin%
0.40
0.76
0.40
0.40
0.40
3.23
5.05
4.64
2.59
1.76
19.27
3.23
1.26
64
26.40
Net margin%
0.40
3.39
6.27
4.59
2.91
4.09
4.36
5.17
4.84
5.34
13.80
4.84
4.48
68
37.11
P/E ratio (avg)x
27.87
25.77
24.99
23.26
25.08
23.19
22.66
22.71
23.45
23.12
18.68
23.12
23.35
14
17.88
EV/EBITx
12.75
14.51
13.79
15.62
14.53
16.07
16.95
16.78
18.92
20.02
32.98
16.95
15.85
64
8.13
FCF yield (avg)%
28.65
25.99
24.28
22.34
24.40
25.18
22.76
21.98
20.87
21.64
29.04
21.98
23.52
22
25.62
FCF margin%
15.54
18.04
18.61
19.99
18.22
19.46
20.08
19.68
20.14
19.23
15.96
19.68
19.35
64
0.251
FCF / Net incomex
0.805
0.823
0.818
0.798
0.885
0.806
0.798
0.895
0.847
0.846
1.014
0.846
0.821
38
22.17
ROIC%
19.41
19.22
20.61
22.70
23.09
22.11
23.05
24.39
21.74
21.11
15.06
22.11
21.93
62
26.81
Return on equity%
16.26
18.30
19.73
22.48
22.26
21.80
21.94
22.47
21.18
22.14
18.29
21.94
21.87
36
13.23
Return on assets%
7.13
7.25
5.86
5.42
3.11
5.45
2.93
5.91
3.52
4.95
17.00
4.95
5.44
50
0.04
EPSkr
0.09
0.10
0.10
0.10
0.09
0.09
0.08
0.09
0.09
0.09
0.04
(0.70%)
(1.26%)
—
5.70
EPS growth%
16.16
18.28
18.53
15.65
13.42
11.48
11.00
10.12
11.86
10.69
26.82
11.00
12.64
70
0.02
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
4.45%
2.33%
—
0.06
FCF per sharekr
0.07
0.08
0.08
0.08
0.09
0.08
0.09
0.08
0.08
0.08
0.04
(1.70%)
1.97%
—
0.09
Dividend per shkr
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.08
1.23%
3.41%
—
29.05
Div yield (avg)%
0.40
0.40
0.40
3.23
6.01
3.77
6.12
4.67
5.16
2.31
8.73
4.67
3.50
58
2.46
Payout ratio%
7.38
9.92
11.38
10.85
10.88
11.88
9.24
8.89
11.65
9.03
19.84
9.24
10.39
16
104.5
Shares (diluted)M
110.0
118.9
126.0
125.0
110.1
119.0
123.3
117.6
131.0
139.0
99.83
4.76%
2.76%
94
18.09
Buyback yield%
21.44
22.33
25.13
24.81
23.61
21.70
20.33
18.38
15.79
17.23
18.11
18.38
21.57
87
0.895
D/E ratiox
1.036
0.970
0.983
1.097
1.081
1.175
1.203
1.171
1.212
1.367
0.640
1.203
1.134
23
1.530
Enterprise valuekr M
8.674
9.820
10.80
11.45
13.39
12.77
15.21
17.24
19.82
23.08
6.802
11.51%
11.70%
60
10.68
LT debtkr M
10.34
9.170
9.396
10.22
10.48
9.547
10.66
11.54
11.20
12.37
5.115
3.37%
2.89%
65
Cost of revenue
4.52%
0.96×
Operating expenses
5.51%
1.05×