82.62
Revenuekr M
85.83
86.82
91.86
95.69
99.92
104.9
110.1
113.4
117.3
122.0
90.72
4.08%
3.68%
50
17.32
Revenue growth%
12.01
14.51
14.77
17.71
19.21
19.43
18.83
19.48
18.26
17.16
15.51
18.83
17.98
33
8.30
Gross margin%
11.87
9.76
10.48
9.75
9.84
10.21
10.24
10.02
9.11
8.79
13.24
10.02
9.93
15
2.25
Operating margin%
9.68
7.74
8.37
8.11
10.02
7.30
6.45
7.67
9.83
7.29
13.05
7.30
7.93
36
8.71
Net margin%
8.05
10.76
9.22
9.91
7.45
5.50
6.64
5.24
7.81
8.48
5.54
6.64
7.93
31
12.26
P/E ratio (avg)x
26.29
29.21
30.06
32.86
30.94
27.12
25.60
26.61
29.08
27.38
16.89
27.12
28.23
23
16.73
EV/EBITx
25.92
25.43
28.33
32.39
34.36
38.53
43.10
41.99
40.84
46.32
22.66
41.99
36.44
33
7.85
FCF yield (avg)%
13.48
16.31
15.38
16.67
19.49
20.70
19.04
19.95
18.70
15.80
18.73
19.04
17.68
65
23.72
FCF margin%
0.77
0.40
0.40
2.50
4.56
7.52
7.81
8.14
9.53
8.02
11.55
8.02
6.04
14
1.441
FCF / Net incomex
1.034
1.120
1.070
1.082
1.232
1.339
1.427
1.480
1.466
1.369
1.723
1.427
1.285
19
19.96
ROIC%
13.16
10.19
11.60
11.48
12.53
12.60
10.78
10.13
9.23
9.56
21.92
10.13
11.13
56
29.53
Return on equity%
26.10
27.51
29.35
29.60
27.15
30.08
28.66
30.85
31.80
30.16
28.15
30.16
29.48
73
20.87
Return on assets%
10.53
11.77
10.47
8.08
10.48
10.30
11.92
10.89
12.38
9.80
18.11
10.89
10.50
51
0.07
EPSkr
0.18
0.18
0.17
0.18
0.20
0.20
0.18
0.16
0.15
0.16
0.07
(4.44%)
(1.35%)
—
19.06
EPS growth%
16.56
13.79
13.60
16.19
15.42
16.25
13.43
15.59
15.27
15.38
5.35
15.38
15.40
59
0.30
Bookvalue per shkr
0.34
0.33
0.30
0.30
0.29
0.31
0.31
0.35
0.40
0.45
0.29
9.17%
2.53%
—
0.32
FCF per sharekr
0.34
0.37
0.36
0.35
0.36
0.38
0.45
0.42
0.46
0.53
0.16
7.71%
4.67%
—
0.21
Dividend per shkr
0.12
0.11
0.12
0.12
0.11
0.11
0.10
0.10
0.10
0.10
0.13
(1.32%)
(1.99%)
—
5.60
Div yield (avg)%
24.55
24.29
25.55
23.36
26.00
26.95
27.98
26.17
24.20
22.94
19.48
26.17
25.05
56
15.36
Payout ratio%
25.86
27.88
27.10
24.43
23.33
20.63
20.12
19.69
20.26
19.15
21.49
20.12
21.98
46
134.5
Shares (diluted)M
159.0
176.1
206.2
234.1
259.9
268.5
297.5
330.8
388.4
403.9
134.9
9.22%
9.87%
68
5.67
Buyback yield%
2.19
3.31
0.82
0.40
0.40
0.40
0.40
0.40
0.40
0.40
8.97
0.40
0.40
64
0.883
D/E ratiox
0.838
0.826
0.810
0.740
0.821
0.923
0.935
0.834
0.852
0.868
0.165
0.868
0.836
17
79.90
Enterprise valuekr M
9.097
7.825
6.749
5.851
5.428
5.417
4.647
3.939
3.919
3.702
7.281
(7.37%)
(9.31%)
79
49.99
LT debtkr M
123.2
125.8
131.6
127.4
118.4
113.6
109.2
127.0
119.1
129.5
42.92
1.81%
1.39%
57
Cost of revenue
3.32%
0.96×
Operating expenses
4.28%
1.06×
Property and equipment
17.64%