12.18
Revenuekr M
15.00
15.53
16.25
16.80
17.17
17.52
18.42
19.29
20.20
20.63
12.56
3.74%
3.63%
33
16.97
Revenue growth%
6.85
8.30
5.74
6.81
8.51
8.14
9.94
12.37
12.94
12.00
22.36
12.00
8.41
8
21.13
Gross margin%
6.45
8.62
9.81
7.99
5.42
5.24
5.39
3.18
2.26
3.88
23.99
3.88
5.41
58
27.41
Operating margin%
15.60
17.63
17.66
17.98
15.83
14.99
17.27
16.99
15.37
16.01
27.35
16.01
16.50
12
22.24
Net margin%
19.62
17.51
16.89
15.96
14.57
16.39
16.62
15.06
16.74
15.58
20.20
16.39
16.50
72
14.04
P/E ratio (avg)x
11.70
11.31
12.81
13.27
14.43
14.58
13.52
12.81
13.24
14.16
33.96
13.52
13.25
91
16.90
EV/EBITx
9.694
8.850
9.627
10.50
9.839
8.915
9.287
9.571
9.496
10.18
13.21
9.496
9.599
52
4.85
FCF yield (avg)%
29.01
31.99
30.48
31.85
29.27
27.95
27.73
30.35
30.86
32.68
12.56
30.35
30.42
33
10.90
FCF margin%
10.28
9.82
8.95
8.64
7.41
5.45
7.07
8.15
7.21
5.16
13.89
7.07
7.78
54
0.445
FCF / Net incomex
3.342
3.567
4.042
4.023
4.108
4.727
4.597
5.367
6.205
6.418
0.302
5.367
4.353
34
15.70
ROIC%
17.68
19.34
20.35
18.29
16.37
15.14
17.03
16.45
16.88
14.51
17.85
16.45
16.95
21
26.27
Return on equity%
24.64
24.62
24.99
24.47
26.85
26.60
24.59
23.91
21.34
21.44
13.48
23.91
24.60
69
18.79
Return on assets%
10.43
11.70
12.65
15.58
16.12
17.82
19.61
18.89
16.09
18.88
2.71
18.88
16.10
88
0.22
EPSkr
0.60
0.61
0.64
0.63
0.75
0.78
0.91
0.97
1.15
1.11
0.23
8.28%
8.11%
—
2.60
EPS growth%
22.04
20.43
20.32
20.96
20.70
18.02
15.41
16.26
15.97
14.17
11.98
15.97
19.17
43
0.28
Bookvalue per shkr
0.25
0.22
0.21
0.23
0.25
0.26
0.28
0.26
0.23
0.21
0.34
(2.91%)
(1.43%)
—
0.27
FCF per sharekr
0.11
0.13
0.15
0.16
0.16
0.16
0.16
0.19
0.19
0.22
0.07
6.09%
6.05%
—
0.15
Dividend per shkr
0.15
0.16
0.16
0.16
0.15
0.15
0.16
0.17
0.19
0.19
0.08
4.69%
2.79%
—
11.46
Div yield (avg)%
10.71
13.58
16.06
13.66
12.48
13.87
14.03
11.72
12.83
12.66
5.83
12.83
13.20
85
2.85
Payout ratio%
17.93
15.00
17.45
20.07
22.88
25.49
27.64
26.88
24.68
23.47
19.81
25.49
23.17
23
21.27
Shares (diluted)M
20.25
18.66
18.26
18.27
18.71
19.56
21.81
20.61
21.01
21.10
21.51
2.43%
0.63%
36
16.61
Buyback yield%
26.55
24.32
21.92
21.78
19.21
18.61
17.99
16.13
17.76
19.55
15.00
17.99
19.38
84
0.699
D/E ratiox
0.420
0.390
0.427
0.392
0.449
0.462
0.500
0.563
0.630
0.607
1.000
0.563
0.456
10
13.79
Enterprise valuekr M
18.76
18.44
18.49
17.75
18.48
18.67
20.24
22.20
21.86
24.25
10.20
5.58%
2.27%
45
9.328
LT debtkr M
17.53
18.14
17.46
17.25
18.58
17.45
16.28
15.04
13.66
13.25
18.29
(6.54%)
(2.06%)
11
Cost of revenue
3.50%
0.99×
Operating expenses
4.32%
1.07×
Property and equipment
15.99%