6.759
Revenuekr M
34.17
35.98
37.87
40.93
44.30
47.22
49.68
51.98
54.86
7.219
8.428
6.03%
6.67%
87
26.71
Revenue growth%
22.81
20.49
19.75
17.89
20.61
21.69
24.01
23.87
23.53
22.64
23.76
23.53
21.15
74
16.88
Gross margin%
12.16
10.15
8.92
7.02
6.24
5.77
4.96
6.17
4.16
28.65
24.93
5.77
6.63
87
16.38
Operating margin%
1.85
0.40
0.40
2.78
1.43
2.77
3.93
4.59
7.06
25.80
12.51
3.93
2.55
49
24.63
Net margin%
6.17
8.52
10.96
11.02
8.32
6.27
5.18
7.64
9.88
25.41
3.16
7.64
8.42
7
33.94
P/E ratio (avg)x
8.222
8.328
8.924
9.497
9.586
8.511
7.887
7.745
6.649
14.12
28.99
7.887
8.355
6
30.16
EV/EBITx
11.37
12.27
13.39
15.22
14.39
15.86
17.42
18.78
17.59
27.18
28.36
17.42
14.80
60
13.79
FCF yield (avg)%
27.70
26.93
27.62
28.87
30.16
28.72
31.00
28.65
26.48
10.26
22.36
28.72
28.18
81
4.85
FCF margin%
13.59
13.86
13.08
15.39
17.09
16.79
18.56
19.87
20.41
28.66
17.15
18.56
16.09
17
0.267
FCF / Net incomex
1.351
1.241
1.339
1.483
1.501
1.487
1.483
1.596
1.584
0.777
0.952
1.501
1.483
68
16.44
ROIC%
17.65
16.46
15.78
14.76
13.32
15.78
15.58
18.06
15.42
14.46
8.18
15.58
15.78
74
20.11
Return on equity%
2.83
2.13
0.93
2.21
1.42
0.40
0.40
0.40
2.44
25.06
3.41
0.40
1.18
33
29.02
Return on assets%
6.50
6.37
5.17
5.27
7.53
4.93
5.87
6.37
7.11
23.17
21.88
6.37
6.37
95
28.56
EPSkr
10.43
10.55
11.37
12.25
11.70
12.55
13.11
14.04
13.55
29.14
35.70
2.03%
2.34%
—
26.51
EPS growth%
21.88
19.15
22.05
19.31
21.79
24.55
22.68
25.28
27.50
23.67
25.96
24.55
21.97
19
58.92
Bookvalue per shkr
45.05
44.82
47.11
49.70
54.00
53.08
55.25
54.25
56.89
48.01
61.06
2.74%
4.32%
—
32.28
FCF per sharekr
39.22
39.52
34.43
30.75
29.21
27.17
27.13
24.87
24.81
22.71
59.18
(4.20%)
(6.08%)
—
12.04
Dividend per shkr
37.50
33.74
31.96
34.04
34.41
30.07
32.25
29.64
29.91
39.50
24.84
(2.56%)
(4.06%)
—
8.42
Div yield (avg)%
7.27
6.09
6.31
7.89
10.40
8.67
6.70
9.34
10.87
12.59
21.36
9.34
8.28
13
7.28
Payout ratio%
9.30
7.26
6.95
8.63
11.26
14.22
15.58
16.59
16.97
25.70
7.80
15.58
10.28
29
0.226
Shares (diluted)M
0.366
0.410
0.448
0.523
0.598
0.625
0.734
0.750
0.820
0.237
0.225
9.40%
10.13%
26
12.46
Buyback yield%
15.83
14.12
16.84
16.48
14.94
15.24
14.22
13.41
16.23
29.93
10.07
14.94
15.09
77
1.001
D/E ratiox
1.120
1.168
1.248
1.277
1.363
1.572
1.752
1.952
1.916
0.249
0.395
1.752
1.320
41
28.75
Enterprise valuekr M
35.53
37.43
35.75
37.61
43.71
43.29
47.84
54.26
61.66
32.39
20.85
10.39%
5.81%
32
16.20
LT debtkr M
45.30
48.93
53.97
62.21
66.85
69.84
69.01
78.02
87.93
14.66
22.95
7.16%
8.30%
84
Cost of revenue
6.91%
1.02×
Operating expenses
6.82%
1.01×
Property and equipment
21.63%
Goodwill & intangibles
14.13%