19.29
Revenuekr M
111.6
121.3
132.3
143.1
155.7
168.2
183.1
200.9
220.8
238.2
20.99
8.88%
8.66%
85
2.55
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.66
0.40
0.40
0.40
23.48
0.40
0.40
33
11.85
Gross margin%
8.77
6.63
4.65
3.56
5.70
6.27
7.27
4.98
4.12
2.22
28.85
4.98
5.34
21
6.87
Operating margin%
2.90
3.67
5.68
8.54
8.66
10.02
12.27
14.95
17.95
15.97
13.50
14.95
9.34
57
16.76
Net margin%
21.43
19.41
18.85
21.57
20.56
22.32
21.29
22.64
20.86
18.51
24.71
21.29
21.08
66
26.97
P/E ratio (avg)x
39.89
42.97
44.75
42.95
48.05
47.86
55.37
57.63
56.40
61.27
37.94
56.40
47.96
55
22.81
EV/EBITx
13.28
13.30
15.23
16.37
18.71
19.13
21.90
25.25
28.16
29.83
10.38
25.25
18.92
54
8.25
FCF yield (avg)%
13.20
12.47
11.57
10.09
11.68
10.36
11.11
8.82
11.03
11.51
13.28
11.03
11.31
27
28.02
FCF margin%
0.40
0.40
1.86
4.72
3.72
5.28
6.14
4.47
1.84
2.02
27.40
4.47
2.87
19
0.271
FCF / Net incomex
2.710
3.123
3.106
3.372
3.963
4.005
4.255
4.143
4.696
5.566
1.752
4.255
3.984
41
5.89
ROIC%
12.41
11.72
10.37
9.51
9.13
11.41
8.65
6.30
8.77
9.41
13.66
8.77
9.46
83
22.01
Return on equity%
20.73
19.28
22.02
20.85
20.08
19.14
22.13
22.42
24.49
26.92
12.32
22.42
21.43
52
3.97
Return on assets%
14.05
13.97
14.67
13.43
13.29
11.98
14.17
16.90
15.84
15.66
6.98
15.66
14.11
86
0.30
EPSkr
0.14
0.17
0.19
0.19
0.22
0.26
0.31
0.36
0.38
0.44
0.31
15.01%
13.00%
—
16.33
EPS growth%
19.82
22.35
22.66
23.43
23.45
23.18
20.60
17.85
19.98
17.77
8.33
19.98
21.47
68
0.07
Bookvalue per shkr
0.38
0.42
0.44
0.47
0.53
0.53
0.58
0.62
0.59
0.54
0.28
0.54%
3.56%
—
0.25
FCF per sharekr
0.32
0.36
0.39
0.44
0.44
0.45
0.51
0.53
0.57
0.59
0.12
5.97%
7.41%
—
0.19
Dividend per shkr
0.15
0.15
0.15
0.13
0.12
0.12
0.12
0.13
0.12
0.11
0.22
(2.22%)
(4.26%)
—
13.40
Div yield (avg)%
20.79
23.47
26.25
29.22
31.34
29.15
30.59
30.61
29.07
30.32
7.09
30.32
29.19
5
20.94
Payout ratio%
29.51
32.44
31.81
32.50
32.31
34.64
36.83
33.91
35.30
37.69
21.91
35.30
33.21
51
0.474
Shares (diluted)B
0.546
0.617
0.737
0.860
1.008
1.050
1.201
1.372
1.370
1.323
0.469
5.59%
9.97%
70
18.67
Buyback yield%
6.69
5.49
4.49
3.40
1.53
0.70
0.41
0.40
0.40
2.78
10.89
0.41
2.15
37
1.291
D/E ratiox
0.764
0.730
0.775
0.818
0.879
0.820
0.705
0.639
0.696
0.622
0.676
0.696
0.747
65
15.64
Enterprise valuekr M
86.31
98.35
106.2
126.4
122.1
138.6
159.7
162.1
158.1
182.8
199.0
8.40%
7.98%
45
230.2
LT debtkr M
47.66
46.22
51.29
60.54
71.84
79.00
84.51
84.69
94.27
111.1
140.3
9.11%
9.72%
51
Cost of revenue
8.84%
1.02×
Operating expenses
8.38%
0.97×