4.675
Revenuekr M
13.57
14.45
15.32
16.48
17.34
18.89
20.75
22.08
23.70
25.21
4.835
7.78%
6.97%
71
23.75
Revenue growth%
16.11
15.33
18.01
17.00
17.37
17.30
18.44
16.11
17.09
18.26
29.65
17.30
17.20
73
9.87
Gross margin%
10.38
7.87
9.83
11.88
14.54
12.05
11.68
10.29
9.51
10.76
25.23
10.76
10.57
81
14.61
Operating margin%
1.44
2.17
5.05
4.15
2.44
4.06
5.22
2.48
0.40
0.40
21.72
2.48
2.46
14
7.50
Net margin%
20.27
18.49
18.07
18.05
17.87
17.76
16.37
17.59
20.58
21.79
23.73
17.76
18.06
32
18.45
P/E ratio (avg)x
41.18
45.35
48.31
50.82
60.09
61.87
61.81
62.74
74.88
78.14
28.74
62.74
60.95
87
27.10
EV/EBITx
31.42
33.09
38.50
41.69
41.19
41.80
42.00
47.64
52.75
53.59
29.52
47.64
41.74
11
19.79
FCF yield (avg)%
1.85
1.86
3.62
3.89
5.56
6.91
9.01
8.59
6.82
8.42
25.64
8.42
6.19
89
15.39
FCF margin%
25.90
26.28
27.38
30.11
32.78
32.34
30.83
29.75
26.87
29.02
15.20
29.75
29.39
57
0.661
FCF / Net incomex
2.238
2.112
2.134
1.952
2.061
2.289
2.142
2.142
2.369
2.192
1.455
2.192
2.142
21
2.27
ROIC%
5.36
4.42
4.89
3.21
5.00
6.28
7.75
8.52
6.62
9.25
27.93
7.75
5.82
93
15.13
Return on equity%
1.01
2.32
1.26
0.70
2.74
3.80
3.88
5.32
3.80
4.27
2.76
3.88
3.27
93
21.62
Return on assets%
18.76
19.58
20.02
19.26
18.64
17.82
16.25
13.67
14.43
15.59
29.27
15.59
18.23
64
0.25
EPSkr
0.27
0.29
0.32
0.34
0.33
0.34
0.32
0.32
0.36
0.37
0.25
2.24%
4.31%
—
8.48
EPS growth%
28.59
25.78
23.01
25.58
25.71
24.58
24.97
25.35
25.88
28.45
5.30
25.35
25.64
69
0.09
Bookvalue per shkr
0.21
0.19
0.21
0.21
0.21
0.22
0.23
0.24
0.24
0.22
0.27
0.67%
0.66%
—
0.18
FCF per sharekr
0.13
0.14
0.13
0.13
0.12
0.13
0.13
0.11
0.10
0.10
0.14
(3.05%)
(3.42%)
—
0.13
Dividend per shkr
0.31
0.34
0.34
0.35
0.36
0.39
0.44
0.47
0.44
0.52
0.38
7.64%
5.02%
—
2.49
Div yield (avg)%
29.64
27.63
29.10
29.11
30.61
28.81
28.35
27.70
28.32
29.02
12.92
28.35
28.91
58
29.79
Payout ratio%
14.23
15.46
18.28
18.85
21.20
21.21
19.18
21.56
20.23
17.95
16.37
20.23
19.02
32
36.59
Shares (diluted)M
45.66
55.05
64.43
70.52
75.49
77.36
91.64
99.07
116.6
125.7
36.51
10.73%
11.03%
50
21.85
Buyback yield%
20.09
22.09
25.07
24.17
25.18
26.23
25.24
25.12
24.28
24.38
6.58
25.12
24.72
69
1.745
D/E ratiox
1.739
1.897
2.056
2.072
1.945
2.209
2.432
2.730
2.810
2.698
0.799
2.698
2.141
22
24.95
Enterprise valuekr M
19.18
20.73
22.45
21.39
19.63
17.95
17.96
18.75
19.44
19.56
5.399
(0.07%)
1.42%
58
1.076
LT debtkr M
18.93
21.13
23.02
25.31
25.74
27.48
28.28
25.65
27.22
30.19
2.198
3.24%
4.30%
26
Cost of revenue
7.27%
1.03×
Operating expenses
5.42%
0.86×