11.82
Revenuekr M
9.364
9.838
10.37
10.99
11.69
12.14
13.00
13.70
14.31
15.54
12.93
5.85%
6.08%
45
21.84
Revenue growth%
15.69
14.07
14.76
13.68
14.50
16.77
15.70
18.26
19.85
16.99
23.56
16.99
15.70
31
28.81
Gross margin%
1.64
0.40
1.50
2.37
4.54
1.98
2.24
0.40
3.10
5.91
19.14
2.24
2.11
68
12.57
Operating margin%
32.94
30.16
31.40
32.35
31.51
29.98
32.89
30.96
31.28
30.25
17.75
30.96
31.34
92
8.21
Net margin%
2.12
0.40
0.40
1.71
2.72
4.26
4.78
6.34
8.08
10.72
28.48
6.34
3.49
90
7.589
P/E ratio (avg)x
19.24
19.18
21.05
18.52
19.32
18.98
20.91
21.64
21.18
20.85
17.89
20.91
20.08
25
37.38
EV/EBITx
16.41
17.62
18.65
21.01
24.47
25.09
24.98
26.49
28.01
29.25
19.06
26.49
24.73
24
4.73
FCF yield (avg)%
31.91
28.99
27.23
26.90
24.63
26.06
29.01
31.40
30.29
32.81
13.85
30.29
29.00
6
17.43
FCF margin%
23.64
23.23
24.36
22.10
19.29
18.85
20.49
22.70
23.61
24.02
8.31
22.70
22.97
79
0.295
FCF / Net incomex
0.164
0.179
0.180
0.174
0.167
0.159
0.172
0.160
0.154
0.163
0.313
0.160
0.165
42
26.11
ROIC%
9.52
9.69
6.95
9.62
9.25
11.48
13.41
15.22
13.09
12.95
3.34
13.09
10.58
52
13.69
Return on equity%
21.98
22.39
24.36
22.88
24.73
23.56
21.55
19.24
17.63
14.92
24.65
19.24
22.18
35
18.85
Return on assets%
8.30
9.25
7.90
5.77
3.96
6.70
7.43
8.83
10.40
10.93
23.67
8.83
8.10
63
0.31
EPSkr
0.43
0.42
0.38
0.35
0.32
0.28
0.27
0.24
0.23
0.23
0.35
(6.28%)
(5.16%)
—
20.64
EPS growth%
13.52
15.05
15.79
14.20
16.90
16.94
19.29
17.88
19.21
21.92
8.16
19.21
16.92
73
0.40
Bookvalue per shkr
0.37
0.40
0.43
0.44
0.53
0.60
0.62
0.67
0.67
0.76
0.22
7.62%
8.83%
—
0.24
FCF per sharekr
0.23
0.25
0.27
0.29
0.27
0.25
0.24
0.27
0.30
0.29
0.38
1.77%
3.40%
—
0.08
Dividend per shkr
0.18
0.17
0.19
0.19
0.18
0.17
0.17
0.16
0.16
0.18
0.30
(0.90%)
(0.51%)
—
17.90
Div yield (avg)%
2.10
3.04
0.72
0.40
3.10
6.02
5.70
2.79
1.21
2.13
14.97
2.79
2.46
28
20.03
Payout ratio%
8.00
8.77
7.27
9.36
9.44
11.81
13.82
12.36
13.71
12.43
4.58
12.43
10.62
12
25.70
Shares (diluted)M
28.10
29.54
30.29
28.96
31.27
34.51
36.07
38.91
43.09
50.28
24.86
9.96%
5.64%
93
14.43
Buyback yield%
5.33
7.24
5.91
3.30
2.34
4.15
1.38
0.40
0.80
2.92
23.98
1.38
3.11
89
0.452
D/E ratiox
0.134
0.154
0.147
0.155
0.159
0.173
0.161
0.173
0.182
0.209
0.376
0.173
0.160
15
1.000
Enterprise valuekr M
10.61
10.04
10.00
9.429
9.052
9.555
10.06
8.955
8.589
7.827
13.89
(2.87%)
(2.78%)
67
6.450
LT debtkr M
23.55
23.06
26.24
30.94
31.96
35.87
35.53
42.05
49.66
52.93
15.57
10.62%
8.93%
79
Cost of revenue
6.05%
1.00×
Operating expenses
6.25%
1.02×
Property and equipment
20.53%