12.79
Revenuekr M
88.29
88.27
87.34
88.74
88.79
89.24
90.04
92.08
93.00
91.15
13.38
0.53%
0.37%
30
7.59
Revenue growth%
24.32
22.98
25.28
25.29
24.07
23.25
23.44
25.46
27.41
30.24
11.24
25.46
24.80
55
28.03
Gross margin%
16.31
15.16
16.18
13.70
10.88
9.61
6.89
7.16
4.57
5.88
17.63
6.89
10.25
28
2.99
Operating margin%
30.53
28.09
26.12
23.91
21.82
22.95
24.72
23.94
25.34
24.21
19.32
24.21
24.46
34
19.90
Net margin%
4.63
5.43
6.96
7.14
6.52
3.73
4.89
2.67
4.08
4.01
12.44
4.01
4.76
92
30.41
P/E ratio (avg)x
24.59
24.25
25.84
26.38
26.93
25.55
28.00
25.24
25.91
26.34
26.58
25.91
25.88
67
30.38
EV/EBITx
38.11
46.38
55.36
67.29
78.74
95.14
97.73
101.7
110.1
109.0
7.501
101.7
86.94
41
3.89
FCF yield (avg)%
8.98
6.45
7.64
5.33
3.13
2.36
1.84
3.57
5.46
5.81
14.82
3.57
5.39
89
21.63
FCF margin%
18.16
17.45
16.55
13.76
16.06
16.85
15.96
16.57
19.05
20.21
18.41
16.85
16.71
32
1.283
FCF / Net incomex
1.446
1.375
1.243
1.241
1.305
1.246
1.162
1.145
1.196
1.118
1.727
1.162
1.242
65
3.48
ROIC%
8.92
6.12
3.40
6.35
8.85
6.85
8.00
8.78
9.63
9.29
16.58
8.78
8.39
20
20.00
Return on equity%
24.08
25.92
28.54
29.70
28.68
29.22
31.22
28.94
30.36
33.19
24.21
30.36
29.08
30
27.21
Return on assets%
21.34
23.95
26.14
29.12
29.15
27.49
26.19
27.72
25.55
26.68
7.92
26.68
26.44
23
0.43
EPSkr
0.35
0.33
0.31
0.27
0.24
0.27
0.24
0.22
0.22
0.22
0.44
(1.67%)
(4.39%)
—
23.84
EPS growth%
0.97
1.60
0.88
3.15
2.38
5.16
3.58
2.02
0.40
0.40
20.72
2.02
1.81
12
0.16
Bookvalue per shkr
0.11
0.10
0.09
0.11
0.11
0.12
0.11
0.12
0.12
0.11
0.41
0.57%
1.10%
—
0.30
FCF per sharekr
0.41
0.45
0.48
0.53
0.47
0.51
0.57
0.52
0.53
0.55
0.44
3.36%
3.83%
—
0.38
Dividend per shkr
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.07
0.08
0.07
0.33
(1.10%)
(0.35%)
—
17.24
Div yield (avg)%
2.74
1.75
1.94
0.40
0.46
0.40
0.40
0.40
0.40
0.79
21.12
0.40
0.43
81
26.93
Payout ratio%
9.46
10.39
8.51
5.73
6.95
5.40
2.73
1.32
0.40
0.98
11.77
1.32
5.56
14
39.00
Shares (diluted)M
54.17
53.09
61.05
59.70
66.42
67.25
73.79
73.85
70.23
67.86
38.77
0.43%
2.29%
73
12.93
Buyback yield%
30.08
30.30
32.89
33.88
30.90
33.67
33.52
31.79
29.83
28.13
27.43
31.79
31.34
16
1.028
D/E ratiox
0.194
0.192
0.167
0.174
0.182
0.161
0.152
0.137
0.120
0.106
0.456
0.137
0.164
6
20.62
Enterprise valuekr M
27.36
27.58
30.49
32.48
32.11
34.49
32.97
32.66
34.20
33.97
23.43
1.13%
1.18%
94
68.63
LT debtkr M
44.29
45.11
43.74
40.55
35.31
34.26
31.34
31.85
32.13
31.73
21.92
(2.11%)
(4.39%)
25
Cost of revenue
0.47%
1.01×
Operating expenses
0.16%
0.98×
Cash and investments
19.03%
Goodwill & intangibles
13.05%
Spread over hurdle
10.14%