13.16
Revenuekr M
17.22
18.11
19.30
20.09
20.98
21.98
23.30
24.55
25.62
26.65
14.69
4.90%
5.10%
79
20.71
Revenue growth%
28.71
30.67
30.87
28.82
27.67
25.15
25.98
28.09
30.57
31.94
10.59
28.09
28.76
27
29.73
Gross margin%
29.49
28.56
28.42
31.40
33.04
32.94
35.22
37.30
37.67
36.62
10.74
36.62
32.99
18
13.44
Operating margin%
15.07
13.86
16.60
18.76
15.94
16.23
13.43
13.37
10.61
13.42
19.61
13.42
14.47
73
24.64
Net margin%
17.94
19.32
21.99
21.42
21.85
23.97
26.63
27.83
27.49
30.24
12.23
27.49
22.98
51
12.89
P/E ratio (avg)x
14.98
15.80
17.05
18.16
20.03
20.47
22.21
23.55
24.95
26.96
33.91
23.55
20.25
54
21.73
EV/EBITx
23.08
22.41
20.94
21.71
23.31
26.31
28.95
29.74
31.51
36.75
30.66
29.74
24.81
9
20.40
FCF yield (avg)%
27.86
26.52
25.80
27.38
29.54
30.31
31.96
34.05
31.07
31.43
22.65
31.43
29.92
81
23.78
FCF margin%
5.51
4.48
3.21
5.43
7.00
7.38
7.25
9.04
10.42
7.96
20.76
7.96
7.13
83
1.517
FCF / Net incomex
0.737
0.756
0.844
1.004
0.995
1.146
1.223
1.358
1.395
1.602
0.676
1.358
1.075
87
14.04
ROIC%
5.06
6.62
3.92
2.63
3.08
2.71
3.83
4.70
6.36
6.29
13.08
4.70
4.31
42
12.56
Return on equity%
6.35
3.36
2.56
3.16
6.03
7.28
9.78
7.32
9.13
8.04
14.51
8.04
6.81
42
18.36
Return on assets%
23.44
26.25
26.37
27.16
27.74
29.00
26.95
27.10
24.84
27.61
26.43
27.10
27.03
92
0.25
EPSkr
0.59
0.57
0.65
0.63
0.72
0.67
0.66
0.75
0.85
0.92
0.27
4.91%
6.01%
—
27.09
EPS growth%
19.71
20.01
17.76
18.82
17.99
19.08
19.88
20.76
19.51
19.42
16.23
19.51
19.47
59
0.42
Bookvalue per shkr
0.17
0.17
0.17
0.17
0.16
0.18
0.20
0.21
0.22
0.23
0.43
6.96%
3.71%
—
0.28
FCF per sharekr
0.25
0.27
0.25
0.25
0.28
0.26
0.25
0.24
0.24
0.27
0.34
(0.84%)
0.91%
—
0.37
Dividend per shkr
0.13
0.14
0.14
0.16
0.17
0.17
0.18
0.19
0.19
0.20
0.10
3.82%
4.47%
—
4.87
Div yield (avg)%
13.85
13.59
16.35
14.05
12.31
14.45
13.82
11.73
14.41
15.64
28.45
14.41
13.95
48
29.46
Payout ratio%
27.60
29.19
31.71
30.57
33.16
34.21
34.46
37.07
39.43
42.42
6.41
37.07
33.68
5
38.34
Shares (diluted)M
35.13
30.29
32.48
32.97
31.32
29.85
28.09
25.39
24.20
25.32
38.65
(4.16%)
(4.31%)
73
5.08
Buyback yield%
15.90
13.88
11.23
11.90
11.74
10.05
8.20
9.01
6.41
3.89
22.78
8.20
10.64
92
1.160
D/E ratiox
1.387
1.575
1.609
1.759
1.850
2.049
2.008
1.907
2.135
2.507
1.647
2.049
1.878
57
8.701
Enterprise valuekr M
30.99
34.54
39.44
41.84
47.37
50.11
55.57
55.73
61.88
66.25
5.249
6.94%
8.05%
71
7.269
LT debtkr M
8.141
7.209
7.521
7.255
7.261
7.976
7.308
6.719
6.208
5.548
11.35
(5.24%)
(4.46%)
89
Cost of revenue
5.20%
1.01×
Operating expenses
5.03%
0.99×
Goodwill & intangibles
18.38%
Property and equipment
17.66%
Return on capital
211.63%
Spread over hurdle
205.10%