4.062
Revenuekr M
5.097
5.266
5.361
5.507
5.700
5.977
6.131
6.399
6.586
6.726
4.461
3.37%
3.20%
72
14.90
Revenue growth%
29.04
30.09
30.34
27.57
30.56
31.19
31.80
33.89
36.16
34.57
17.58
33.89
30.88
14
26.73
Gross margin%
27.73
27.78
29.58
29.80
32.60
31.26
30.93
32.22
32.53
31.89
21.50
31.89
31.10
69
26.29
Operating margin%
7.56
7.26
6.31
8.24
5.41
5.99
5.10
4.60
5.73
4.51
18.19
5.10
5.86
27
15.27
Net margin%
28.68
27.57
28.35
31.00
31.81
30.35
32.59
34.87
35.39
33.43
9.52
33.43
31.40
37
19.98
P/E ratio (avg)x
29.83
28.80
30.98
28.13
29.78
30.21
29.92
27.28
24.86
25.27
30.09
27.28
29.29
73
12.86
EV/EBITx
23.02
25.40
26.23
26.21
25.06
24.96
25.51
26.59
26.01
24.09
24.41
25.51
25.45
10
2.20
FCF yield (avg)%
17.70
14.80
13.45
14.82
15.90
17.44
19.05
18.01
20.83
18.52
22.09
18.52
17.57
15
5.70
FCF margin%
12.66
15.58
14.33
16.37
18.28
20.32
22.12
24.36
21.46
23.10
6.61
22.12
19.30
48
0.870
FCF / Net incomex
0.287
0.279
0.276
0.258
0.243
0.221
0.192
0.183
0.169
0.169
1.466
0.183
0.232
41
3.58
ROIC%
0.40
0.40
2.61
2.63
2.79
2.97
4.34
2.46
3.08
0.40
15.20
2.97
2.62
75
11.56
Return on equity%
23.06
24.63
26.35
24.24
23.40
23.79
23.64
23.15
21.95
19.05
24.52
23.15
23.52
84
14.84
Return on assets%
12.51
13.86
11.86
11.11
11.66
11.89
12.81
13.04
15.33
15.04
24.54
13.04
12.66
66
0.05
EPSkr
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(0.86%)
(0.89%)
—
9.58
EPS growth%
13.32
11.18
10.30
11.05
10.68
13.16
15.02
12.16
11.47
13.82
24.87
13.16
11.82
83
0.11
Bookvalue per shkr
0.18
0.18
0.18
0.19
0.17
0.18
0.20
0.22
0.22
0.22
0.08
4.91%
1.87%
—
0.17
FCF per sharekr
0.12
0.13
0.14
0.14
0.13
0.13
0.14
0.15
0.15
0.13
0.06
0.77%
(0.05%)
—
0.12
Dividend per shkr
0.14
0.15
0.16
0.18
0.20
0.22
0.22
0.25
0.27
0.32
0.07
10.01%
11.01%
—
13.61
Div yield (avg)%
15.52
15.30
16.73
14.42
15.82
17.41
15.55
15.74
13.76
11.03
13.84
15.55
15.53
34
23.64
Payout ratio%
0.40
3.06
1.66
1.78
0.40
0.40
0.40
0.40
0.40
0.41
15.57
0.40
0.40
76
16.44
Shares (diluted)M
23.42
25.73
28.49
31.15
35.32
39.97
36.32
39.28
36.14
36.35
16.96
0.57%
4.52%
21
8.71
Buyback yield%
9.93
8.86
11.65
14.60
15.03
12.34
13.61
15.27
18.08
18.10
4.20
15.27
14.10
27
1.015
D/E ratiox
0.711
0.754
0.824
0.808
0.792
0.917
0.888
0.869
0.880
1.013
0.554
0.888
0.847
11
4.867
Enterprise valuekr M
1.769
1.539
1.425
1.380
1.353
1.336
1.331
1.172
1.144
1.049
4.648
(4.97%)
(4.54%)
68
2.572
LT debtkr M
6.474
5.987
5.812
5.182
5.008
4.587
4.324
3.966
4.425
4.206
5.401
(3.43%)
(4.47%)
51
Cost of revenue
3.06%
0.99×
Operating expenses
3.32%
1.01×
Spread over hurdle
20.58%