5.281
Revenuekr M
20.56
22.10
23.39
24.49
25.11
26.34
27.80
28.80
29.93
31.48
5.388
4.62%
4.97%
91
26.12
Revenue growth%
14.89
15.03
14.91
15.60
16.12
16.35
15.88
17.85
15.56
14.02
7.72
15.88
15.58
26
3.13
Gross margin%
5.70
8.22
10.30
11.51
11.53
9.71
9.09
7.57
8.99
9.34
28.36
9.09
9.21
48
16.56
Operating margin%
3.91
1.80
3.21
1.84
0.40
2.10
1.71
1.99
1.08
2.47
14.85
1.99
1.91
33
8.79
Net margin%
21.14
19.04
21.16
20.00
22.38
20.80
22.88
23.66
22.50
24.63
25.18
22.88
21.77
75
29.25
P/E ratio (avg)x
31.49
35.01
36.93
34.82
39.78
39.49
42.55
44.08
48.00
50.46
37.81
44.08
39.64
67
14.25
EV/EBITx
24.65
24.32
23.55
24.68
26.45
24.22
23.08
24.15
22.97
21.50
30.96
23.08
24.18
91
21.05
FCF yield (avg)%
23.70
25.17
28.02
28.76
31.42
31.52
30.85
29.65
29.46
27.37
13.88
29.65
29.11
71
29.47
FCF margin%
12.02
14.04
12.54
11.04
12.78
14.08
15.72
14.36
11.61
11.07
3.19
14.08
12.66
14
1.441
FCF / Net incomex
0.430
0.431
0.429
0.475
0.467
0.425
0.467
0.412
0.438
0.438
0.913
0.438
0.434
22
8.07
ROIC%
0.40
0.40
0.40
2.15
1.24
3.01
4.69
2.35
3.61
2.55
12.48
3.01
2.25
89
20.70
Return on equity%
4.73
3.90
2.12
0.40
0.40
2.06
2.25
0.89
0.40
2.35
7.10
2.06
2.09
10
3.55
Return on assets%
3.73
2.26
0.40
3.09
4.60
3.05
1.62
2.04
3.24
3.28
19.23
3.05
3.07
13
0.57
EPSkr
0.29
0.30
0.26
0.25
0.23
0.24
0.26
0.23
0.21
0.18
0.60
(4.26%)
(5.69%)
—
16.51
EPS growth%
12.12
11.71
9.05
8.11
7.47
10.45
10.80
10.51
10.73
9.25
7.75
10.51
10.48
41
0.55
Bookvalue per shkr
0.19
0.18
0.15
0.15
0.16
0.16
0.14
0.13
0.12
0.11
0.10
(7.76%)
(6.43%)
—
0.46
FCF per sharekr
0.11
0.12
0.12
0.13
0.13
0.12
0.12
0.11
0.11
0.11
0.43
(3.17%)
(0.75%)
—
0.41
Dividend per shkr
0.43
0.43
0.44
0.48
0.55
0.64
0.75
0.78
0.86
0.98
0.36
12.13%
9.77%
—
29.62
Div yield (avg)%
20.13
19.84
19.47
19.32
18.98
15.99
14.68
16.92
19.04
20.02
18.37
16.92
19.18
81
5.38
Payout ratio%
12.14
14.77
12.88
14.19
14.38
15.39
15.91
15.31
12.34
12.48
18.06
15.31
14.29
65
20.85
Shares (diluted)M
28.13
30.41
31.12
32.26
33.74
36.93
43.71
42.13
47.88
45.75
21.06
6.28%
6.72%
94
19.35
Buyback yield%
3.53
2.50
2.03
2.49
0.40
0.40
0.40
0.40
0.40
0.40
26.45
0.40
0.40
28
0.237
D/E ratiox
0.515
0.534
0.582
0.563
0.527
0.574
0.524
0.565
0.541
0.529
0.307
0.541
0.538
22
19.40
Enterprise valuekr M
13.29
12.60
13.70
13.02
12.02
12.69
12.66
11.10
11.91
13.01
2.241
1.60%
(0.71%)
14
1.105
LT debtkr M
3.091
3.370
3.685
3.846
3.915
4.570
5.479
6.573
7.158
7.700
23.25
14.49%
10.20%
26
Cost of revenue
4.97%
1.00×
Operating expenses
4.36%
0.94×
Goodwill & intangibles
16.56%
Property and equipment
16.43%
Cash and investments
15.38%