3.000
Revenuekr M
5.205
5.137
5.021
5.123
5.103
4.988
5.100
5.066
5.149
5.068
3.157
(0.13%)
(0.37%)
22
25.65
Revenue growth%
19.41
21.25
22.36
24.55
25.53
26.49
27.56
30.12
32.16
31.42
26.07
30.12
26.01
13
5.79
Gross margin%
28.86
31.17
30.47
33.42
30.68
30.75
27.81
28.09
29.31
30.39
28.20
29.31
30.43
26
27.58
Operating margin%
9.06
9.58
8.04
7.33
9.20
7.91
6.20
7.76
9.28
9.53
3.58
7.91
8.55
89
6.98
Net margin%
30.68
28.08
31.03
30.39
28.67
28.23
25.42
25.00
27.17
25.22
27.18
25.42
28.16
50
29.92
P/E ratio (avg)x
20.25
21.54
23.75
22.75
22.53
24.76
25.75
23.33
24.97
23.53
15.10
24.76
23.43
91
36.99
EV/EBITx
30.54
32.03
30.15
28.86
27.28
28.31
25.73
24.39
26.68
24.95
12.20
25.73
27.80
31
5.66
FCF yield (avg)%
11.94
10.30
10.76
12.29
10.63
11.26
11.30
10.76
9.66
11.87
25.45
11.26
11.01
14
19.97
FCF margin%
27.98
25.33
26.49
29.21
32.02
34.10
36.28
33.90
31.28
31.92
29.85
33.90
31.60
16
1.595
FCF / Net incomex
2.352
2.336
2.575
2.513
2.516
2.619
2.855
3.037
2.991
3.349
0.664
2.991
2.597
32
12.22
ROIC%
22.49
20.37
20.33
22.38
19.65
19.56
17.47
15.12
16.43
15.43
9.67
16.43
19.60
95
25.93
Return on equity%
3.30
0.82
0.40
0.40
2.69
4.46
7.32
5.50
4.11
4.30
20.11
4.46
3.71
18
10.70
Return on assets%
20.43
20.17
22.70
19.76
20.54
22.91
21.78
23.75
24.17
22.51
23.30
22.91
22.15
80
0.01
EPSkr
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.01
(0.69%)
2.01%
—
15.07
EPS growth%
21.40
22.39
20.22
18.93
17.50
17.58
20.01
20.18
21.51
19.21
3.25
20.01
20.10
94
0.02
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.90%
2.34%
—
0.02
FCF per sharekr
—
—
—
—
—
—
—
—
—
0.01
0.01
3.54%
1.38%
—
0.01
Dividend per shkr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.01
(1.10%)
(0.03%)
—
10.25
Div yield (avg)%
26.03
27.08
29.62
26.83
26.33
23.54
26.24
27.93
28.92
28.66
5.02
27.93
26.96
25
8.70
Payout ratio%
11.88
14.48
16.18
15.86
16.29
16.19
18.31
18.71
21.23
23.51
16.66
18.71
16.24
38
184.7
Shares (diluted)M
293.9
306.6
300.0
345.1
375.8
416.8
439.3
459.1
436.6
462.6
180.0
4.24%
6.22%
67
12.95
Buyback yield%
26.25
28.20
30.36
30.22
29.02
29.59
27.64
28.88
26.46
27.67
7.55
27.67
28.54
46
0.335
D/E ratiox
0.137
0.156
0.163
0.187
0.222
0.264
0.258
0.252
0.296
0.301
1.420
0.264
0.237
14
3.296
Enterprise valuekr M
2.020
1.979
1.836
1.982
2.281
2.330
2.507
2.664
2.547
2.827
3.853
4.38%
4.65%
51
1.575
LT debtkr M
5.145
5.269
5.254
5.120
5.635
5.677
5.831
5.175
5.306
4.806
3.393
(3.13%)
(0.15%)
28
Cost of revenue
(0.59%)
0.98×
Operating expenses
(0.35%)
1.00×
Property and equipment
16.71%
Goodwill & intangibles
14.90%