96.86
Revenuekr M
182.2
195.1
208.8
225.2
239.6
253.7
266.6
279.4
296.6
320.8
107.9
6.01%
6.47%
54
29.84
Revenue growth%
31.58
30.42
31.92
30.86
30.87
28.35
25.96
27.22
26.35
25.32
19.80
26.35
29.39
16
14.78
Gross margin%
26.42
26.34
27.04
25.65
26.18
25.32
26.92
25.22
23.28
25.70
27.20
25.32
25.94
52
20.89
Operating margin%
16.79
15.51
12.66
12.35
12.80
13.51
11.86
10.99
11.93
14.88
24.45
11.93
12.73
88
17.96
Net margin%
0.40
1.58
1.09
1.87
0.48
3.30
3.84
4.72
4.77
4.89
3.71
4.72
2.59
30
10.40
P/E ratio (avg)x
23.27
23.70
25.94
28.90
29.17
27.64
30.29
29.23
25.89
25.86
26.26
27.64
26.79
83
29.17
EV/EBITx
9.199
8.874
8.222
8.956
8.317
7.420
7.435
6.756
6.890
7.414
8.772
7.414
7.829
28
11.55
FCF yield (avg)%
31.03
30.33
32.06
34.60
37.23
35.53
38.07
35.96
37.04
38.45
25.52
37.04
35.75
36
16.01
FCF margin%
13.87
13.64
14.64
15.93
13.00
15.04
13.53
12.49
12.06
11.65
29.54
12.49
13.59
95
1.139
FCF / Net incomex
1.792
1.831
2.043
1.910
1.981
2.008
2.106
2.319
2.354
2.665
1.145
2.319
2.026
19
11.52
ROIC%
6.69
9.51
7.75
10.20
8.18
6.33
8.29
7.09
6.71
8.36
24.04
7.09
7.96
77
9.78
Return on equity%
13.50
12.10
10.54
12.33
10.33
7.36
7.95
5.26
5.72
3.87
12.14
5.72
9.14
83
14.02
Return on assets%
12.31
12.88
12.36
14.53
11.86
10.97
13.92
16.08
17.11
18.56
29.38
16.08
13.40
90
5.91
EPSkr
3.11
2.80
3.03
2.93
2.89
3.08
2.90
2.90
3.00
3.16
6.30
1.80%
(1.23%)
—
18.33
EPS growth%
4.89
4.24
2.30
1.32
1.98
0.40
1.16
2.32
0.40
0.40
10.15
0.40
1.65
48
4.53
Bookvalue per shkr
6.70
7.22
6.78
6.74
6.47
7.45
7.36
7.17
8.19
8.59
7.37
5.82%
2.23%
—
1.25
FCF per sharekr
13.83
14.91
15.91
15.65
15.24
16.73
17.87
18.64
17.95
20.20
5.95
5.80%
4.70%
—
3.69
Dividend per shkr
10.97
10.90
11.94
13.32
13.48
15.42
17.22
16.53
18.42
17.86
3.06
5.79%
4.91%
—
4.57
Div yield (avg)%
13.80
13.80
16.36
14.09
13.44
14.83
16.69
13.78
11.64
10.97
5.00
13.78
13.80
31
13.57
Payout ratio%
13.53
14.65
15.43
14.00
11.70
9.41
10.70
10.75
9.68
11.57
25.46
10.70
11.64
76
7.213
Shares (diluted)M
10.32
11.07
11.43
12.49
12.95
14.59
17.08
17.75
17.48
19.90
7.517
8.98%
7.74%
59
19.08
Buyback yield%
5.43
3.05
1.93
0.51
1.62
1.19
0.40
0.40
1.21
0.40
24.64
0.40
1.20
66
1.304
D/E ratiox
1.785
1.798
1.644
1.688
1.645
1.797
1.996
2.057
2.250
2.102
0.962
2.057
1.797
18
228.8
Enterprise valuekr M
91.17
89.23
90.66
87.61
78.25
83.67
84.56
83.40
79.15
75.90
72.64
(0.61%)
(1.95%)
90
59.20
LT debtkr M
150.1
171.2
169.3
170.4
197.4
233.8
270.7
300.1
313.2
325.5
63.34
10.52%
9.07%
6
Cost of revenue
6.49%
1.00×
Operating expenses
6.25%
0.98×
Property and equipment
16.13%