6.229
Revenuekr M
5.476
5.694
5.982
6.304
6.569
6.720
6.911
7.234
7.394
7.541
6.891
2.80%
3.54%
92
20.59
Revenue growth%
20.70
22.00
19.54
22.21
20.90
21.43
20.96
22.74
20.81
19.72
11.18
20.96
20.93
67
23.89
Gross margin%
21.84
24.56
26.31
23.66
23.08
20.22
20.73
20.28
22.21
22.05
13.05
20.73
22.13
39
27.82
Operating margin%
17.82
17.11
19.90
18.12
16.65
19.25
16.46
14.73
15.57
13.42
24.49
15.57
16.88
55
28.13
Net margin%
36.05
38.42
41.17
43.55
44.33
42.39
43.96
42.35
40.39
43.12
12.28
42.39
42.37
9
31.10
P/E ratio (avg)x
24.12
24.21
26.67
25.82
29.37
35.14
36.90
43.60
48.28
46.67
23.05
43.60
32.25
79
22.89
EV/EBITx
23.94
26.24
31.84
37.99
44.20
47.38
55.02
61.20
64.02
74.75
15.28
61.20
45.79
63
16.48
FCF yield (avg)%
11.80
10.50
11.57
8.88
8.88
9.88
8.09
7.51
6.23
8.04
4.77
8.04
8.88
63
26.64
FCF margin%
7.25
10.14
12.18
13.61
15.42
13.30
10.40
7.78
7.99
9.93
25.01
9.93
10.27
22
0.120
FCF / Net incomex
0.603
0.632
0.571
0.621
0.631
0.552
0.500
0.521
0.575
0.530
0.139
0.530
0.573
24
25.94
ROIC%
2.00
0.40
1.00
0.40
2.36
5.07
5.86
8.24
9.29
9.71
19.07
8.24
3.71
62
27.98
Return on equity%
22.96
24.33
25.56
26.03
26.92
26.53
24.81
27.23
29.78
27.04
23.70
27.04
26.28
58
7.93
Return on assets%
10.09
7.51
9.04
6.94
6.18
3.89
3.01
5.12
7.43
5.16
12.06
5.12
6.56
84
0.40
EPSkr
0.65
0.63
0.64
0.69
0.72
0.83
0.92
0.93
1.00
1.14
0.44
9.63%
6.75%
—
16.77
EPS growth%
7.38
7.60
5.28
3.62
4.98
3.08
6.00
6.00
8.02
5.22
28.80
6.00
5.64
9
0.06
Bookvalue per shkr
0.19
0.21
0.18
0.19
0.19
0.18
0.16
0.15
0.13
0.13
0.35
(6.83%)
(3.06%)
—
0.29
FCF per sharekr
0.35
0.42
0.50
0.49
0.59
0.67
0.80
0.80
0.89
1.05
0.31
12.25%
12.57%
—
0.23
Dividend per shkr
0.33
0.40
0.46
0.49
0.57
0.65
0.71
0.84
0.87
1.02
0.18
12.60%
13.85%
—
5.90
Div yield (avg)%
25.24
23.48
25.66
28.23
28.62
27.89
25.55
27.29
28.94
31.27
17.12
27.89
27.59
55
3.79
Payout ratio%
26.88
28.76
26.18
25.30
22.56
21.50
22.56
21.80
22.66
20.57
10.26
21.80
22.61
11
13.61
Shares (diluted)M
13.40
12.60
13.86
15.18
14.99
13.43
14.24
15.80
14.12
13.05
14.16
(2.73%)
(0.89%)
88
24.33
Buyback yield%
12.86
11.87
14.38
16.49
19.19
22.16
19.73
17.41
19.66
22.55
22.93
19.73
18.30
20
1.203
D/E ratiox
1.212
1.326
1.279
1.170
1.280
1.258
1.256
1.259
1.262
1.196
1.545
1.258
1.258
35
3.115
Enterprise valuekr M
4.543
5.223
5.768
5.823
6.437
6.477
7.671
9.226
10.65
10.71
3.464
10.71%
10.97%
19
7.945
LT debtkr M
9.694
10.80
10.52
10.70
12.48
13.42
12.96
13.72
15.09
15.17
0.684
3.98%
6.10%
33
Cost of revenue
3.62%
1.01×
Operating expenses
3.50%
1.00×
Property and equipment
17.51%