22.48
Revenuekr M
71.25
75.79
78.80
81.25
85.94
91.17
96.73
99.61
105.5
108.9
22.94
4.85%
4.59%
73
25.67
Revenue growth%
12.68
12.54
13.19
14.73
14.83
15.11
15.85
17.39
18.78
20.84
19.44
17.39
14.97
74
28.48
Gross margin%
4.43
5.27
3.13
1.95
1.11
0.40
0.40
2.48
1.40
0.60
23.76
0.60
1.67
46
19.49
Operating margin%
35.01
33.22
31.24
29.05
26.24
23.37
21.20
20.47
19.82
18.63
16.77
20.47
24.80
20
24.89
Net margin%
10.92
10.97
9.48
11.63
10.02
10.12
7.82
9.39
7.12
8.82
18.37
8.82
9.75
46
18.03
P/E ratio (avg)x
15.61
17.47
17.62
16.34
16.99
15.80
16.52
15.66
17.14
17.71
9.523
16.52
16.75
23
7.332
EV/EBITx
14.76
14.29
15.58
14.74
14.87
13.66
12.25
13.13
12.94
13.74
26.13
13.13
14.01
69
15.79
FCF yield (avg)%
19.00
19.43
18.66
18.47
18.09
20.01
19.39
19.87
19.57
20.22
12.03
19.87
19.41
14
10.81
FCF margin%
21.05
24.02
21.03
23.35
20.88
22.61
21.37
23.87
24.75
27.71
3.38
23.87
22.98
8
1.419
FCF / Net incomex
1.516
1.617
1.908
1.872
2.102
2.039
2.021
2.107
2.472
2.714
1.067
2.107
2.030
51
27.78
ROIC%
4.49
6.93
6.86
7.55
4.88
4.89
2.34
1.66
0.77
1.58
7.61
1.66
4.69
34
10.18
Return on equity%
4.27
3.80
3.42
1.67
0.40
0.56
0.40
0.40
0.40
0.40
25.97
0.40
0.48
32
26.04
Return on assets%
13.35
13.17
13.19
10.36
8.81
11.71
12.57
11.62
13.04
10.55
14.43
11.71
12.14
9
1.94
EPSkr
0.74
0.71
0.75
0.71
0.65
0.68
0.72
0.63
0.62
0.57
2.12
(2.41%)
(2.81%)
—
12.28
EPS growth%
18.85
16.18
13.56
14.33
16.64
15.23
15.69
18.27
19.17
16.75
29.79
16.75
16.41
37
1.98
Bookvalue per shkr
0.31
0.28
0.24
0.21
0.18
0.18
0.18
0.16
0.17
0.15
0.50
(3.26%)
(8.28%)
—
0.67
FCF per sharekr
0.93
0.97
1.09
1.13
1.11
1.16
1.18
1.24
1.28
1.30
1.08
3.24%
3.43%
—
0.69
Dividend per shkr
1.50
1.58
1.37
1.36
1.49
1.29
1.28
1.32
1.22
1.18
1.77
(4.59%)
(2.14%)
—
2.97
Div yield (avg)%
3.43
4.10
2.34
4.68
4.03
3.71
3.71
6.53
8.44
5.93
22.28
5.93
4.06
42
17.73
Payout ratio%
0.40
2.92
1.25
0.66
0.40
2.95
5.65
8.13
9.52
9.89
14.98
8.13
2.94
82
29.75
Shares (diluted)M
23.87
25.53
22.82
22.31
22.86
22.62
19.75
20.47
19.06
19.79
29.91
(2.84%)
(1.08%)
35
14.90
Buyback yield%
19.96
20.82
22.75
22.62
22.57
20.52
17.95
16.42
14.76
14.22
11.50
16.42
20.24
14
1.344
D/E ratiox
0.631
0.580
0.578
0.557
0.561
0.496
0.443
0.480
0.519
0.553
0.854
0.496
0.555
74
79.63
Enterprise valuekr M
51.04
54.80
49.68
45.18
48.89
50.98
51.18
56.09
51.46
44.62
106.1
(1.81%)
(2.26%)
16
20.69
LT debtkr M
100.3
97.99
112.7
117.7
119.1
126.4
121.0
114.4
118.4
124.7
56.95
0.91%
1.90%
23
Cost of revenue
4.32%
0.97×
Operating expenses
5.03%
1.04×
Property and equipment
17.89%
Spread over hurdle
37.14%