97.42
Revenuekr M
49.62
53.45
57.21
60.89
66.72
73.29
79.17
85.33
92.84
100.2
99.79
8.47%
7.95%
29
16.75
Revenue growth%
5.36
8.24
9.45
11.40
13.80
16.45
13.78
11.38
9.37
7.14
21.67
11.38
10.42
30
21.34
Gross margin%
14.18
15.86
17.89
18.99
18.19
17.81
20.18
19.30
17.77
16.24
5.73
17.81
17.85
14
26.68
Operating margin%
19.06
16.54
18.51
16.58
18.11
20.19
21.17
23.20
23.77
21.76
24.56
21.76
19.63
5
2.84
Net margin%
10.76
9.18
6.57
5.10
2.39
3.34
0.73
1.99
0.40
0.75
29.55
0.75
2.87
62
29.07
P/E ratio (avg)x
4.853
4.475
4.520
4.046
4.462
4.204
4.566
4.916
4.731
5.204
6.773
4.731
4.543
64
11.32
EV/EBITx
38.90
40.79
46.41
51.22
48.39
50.90
49.08
49.18
48.60
50.24
7.498
49.18
48.84
51
20.56
FCF yield (avg)%
12.17
13.20
14.28
12.98
12.63
15.41
14.21
13.37
11.99
12.83
19.43
13.37
13.09
8
20.13
FCF margin%
11.72
11.28
13.91
11.34
9.89
11.61
13.37
14.83
16.31
15.03
4.76
14.83
12.54
88
0.100
FCF / Net incomex
0.578
0.510
0.511
0.492
0.546
0.539
0.523
0.462
0.481
0.492
1.115
0.492
0.511
58
8.25
ROIC%
10.99
12.38
12.31
9.81
8.36
6.18
6.61
6.96
8.92
8.08
19.02
6.96
8.64
35
16.19
Return on equity%
6.40
6.73
9.22
6.59
7.07
8.43
7.52
6.10
5.94
8.85
9.38
7.52
6.90
14
19.24
Return on assets%
19.19
19.02
21.15
23.09
20.85
18.08
20.53
18.53
17.42
19.08
28.65
18.53
19.13
86
0.98
EPSkr
0.71
0.80
0.81
0.89
0.97
1.10
1.19
1.29
1.30
1.23
1.08
4.91%
4.89%
—
20.62
EPS growth%
0.40
0.40
3.01
5.59
6.69
8.94
11.87
12.78
15.22
14.36
19.45
12.78
7.81
26
0.38
Bookvalue per shkr
0.56
0.53
0.47
0.52
0.48
0.52
0.47
0.51
0.51
0.48
0.99
(0.39%)
(2.46%)
—
0.97
FCF per sharekr
1.06
1.08
1.22
1.34
1.40
1.37
1.49
1.69
1.72
1.68
0.67
3.73%
5.71%
—
0.86
Dividend per shkr
1.88
2.12
2.24
2.44
2.32
2.16
2.13
2.27
2.47
2.78
1.22
3.69%
5.21%
—
19.70
Div yield (avg)%
20.18
17.74
17.64
15.73
17.79
18.28
20.84
23.25
21.10
19.79
26.49
20.84
19.03
74
20.56
Payout ratio%
7.15
7.72
9.26
10.61
8.99
7.12
8.70
6.89
7.80
5.98
2.58
7.12
7.76
38
43.89
Shares (diluted)M
43.63
48.58
45.71
45.80
51.49
51.60
47.27
45.80
52.10
56.39
41.64
1.84%
3.04%
67
12.85
Buyback yield%
9.01
11.74
12.83
12.74
13.36
11.45
13.89
16.33
15.61
15.95
7.91
15.61
13.09
94
1.645
D/E ratiox
1.510
1.518
1.337
1.426
1.239
1.235
1.123
1.012
1.073
1.062
0.496
1.073
1.237
87
92.11
Enterprise valuekr M
40.13
37.01
38.63
37.31
37.24
34.94
32.70
29.95
32.85
33.13
59.74
(2.32%)
(2.42%)
9
9.595
LT debtkr M
64.83
63.33
62.75
65.32
65.90
68.61
59.72
60.89
64.27
58.32
66.66
(2.41%)
(2.12%)
66
Cost of revenue
8.17%
1.02×
Operating expenses
7.53%
0.96×
Goodwill & intangibles
15.59%