6.865
Revenuekr M
24.26
25.00
25.99
26.88
27.55
27.47
27.82
28.30
29.52
29.96
7.517
1.69%
2.58%
80
13.54
Revenue growth%
13.52
12.38
12.79
11.64
9.55
10.10
9.34
10.33
9.94
12.63
29.89
10.10
10.99
54
4.70
Gross margin%
2.78
0.84
1.91
0.92
2.59
4.04
2.30
3.99
3.91
6.21
18.59
3.99
2.69
15
17.38
Operating margin%
22.01
19.69
20.86
18.26
17.32
16.01
17.23
17.57
16.29
19.25
14.27
17.23
17.91
14
25.63
Net margin%
4.50
7.25
5.80
4.96
6.09
7.73
8.42
6.73
6.98
4.46
20.55
6.98
6.41
44
8.039
P/E ratio (avg)x
23.30
23.30
24.41
21.13
18.88
16.92
15.40
15.44
14.87
13.92
29.07
15.40
17.90
90
7.850
EV/EBITx
19.88
21.09
21.14
22.41
20.88
18.20
17.97
15.62
17.04
15.37
26.97
17.04
19.04
23
11.71
FCF yield (avg)%
23.65
26.59
24.61
26.57
29.27
32.17
32.41
32.64
33.77
34.71
11.71
32.64
30.72
69
26.31
FCF margin%
21.26
20.48
21.70
20.89
22.03
21.38
24.16
23.03
21.34
21.33
26.34
21.38
21.36
45
0.736
FCF / Net incomex
0.796
0.739
0.751
0.721
0.674
0.592
0.534
0.533
0.535
0.460
0.474
0.534
0.633
30
3.20
ROIC%
24.45
24.80
25.86
28.70
28.36
27.42
29.14
30.50
30.84
31.03
16.23
30.50
28.53
22
26.71
Return on equity%
0.40
0.40
0.40
3.30
5.39
7.33
7.35
6.33
6.02
8.53
2.34
7.33
5.71
93
26.60
Return on assets%
7.00
6.48
8.90
9.91
12.27
10.15
9.40
9.55
7.96
5.58
12.78
9.40
9.15
45
0.68
EPSkr
0.43
0.43
0.45
0.49
0.49
0.53
0.51
0.50
0.51
0.53
0.75
1.37%
2.78%
—
14.54
EPS growth%
14.61
12.35
13.61
12.31
11.12
11.40
9.51
9.04
8.04
10.42
7.09
9.51
11.26
28
0.30
Bookvalue per shkr
0.49
0.49
0.50
0.43
0.45
0.44
0.42
0.43
0.38
0.39
0.59
(2.61%)
(2.36%)
—
0.30
FCF per sharekr
0.53
0.55
0.55
0.58
0.56
0.58
0.60
0.63
0.58
0.53
0.21
(1.27%)
(0.19%)
—
0.21
Dividend per shkr
0.79
0.86
0.79
0.76
0.70
0.67
0.61
0.65
0.67
0.74
0.62
0.88%
(0.96%)
—
9.90
Div yield (avg)%
24.70
26.82
27.76
25.43
27.69
25.29
24.24
25.88
25.18
23.78
29.28
25.18
25.36
9
8.26
Payout ratio%
4.62
4.23
1.77
4.66
7.13
8.75
11.14
11.25
9.09
6.21
29.18
9.09
6.67
34
27.41
Shares (diluted)M
19.97
17.91
18.12
16.58
15.10
15.97
16.88
15.77
15.35
15.41
27.74
0.42%
(3.27%)
25
21.75
Buyback yield%
12.21
11.16
12.98
14.73
15.01
14.18
16.42
17.22
15.60
13.66
20.58
15.60
14.45
56
0.314
D/E ratiox
0.295
0.263
0.246
0.225
0.213
0.224
0.202
0.212
0.223
0.216
0.140
0.216
0.223
56
29.27
Enterprise valuekr M
6.577
6.900
6.969
6.711
7.787
8.370
8.239
8.385
8.779
8.828
38.06
2.54%
3.11%
22
3.547
LT debtkr M
41.70
40.32
37.56
34.73
36.78
41.72
41.10
46.62
50.88
56.10
9.356
8.81%
4.41%
67
Cost of revenue
2.59%
1.00×
Operating expenses
2.34%
0.98×
Cash and investments
19.14%