15.77
Revenuekr M
26.83
26.40
26.59
26.82
26.80
27.26
27.41
27.97
27.50
27.44
17.58
0.47%
0.07%
92
19.14
Revenue growth%
13.20
10.26
9.76
7.11
7.96
9.63
9.83
12.51
10.63
8.64
9.46
9.83
9.80
71
6.28
Gross margin%
5.05
7.07
7.18
9.78
8.20
6.79
6.87
6.69
7.63
5.04
6.45
6.79
6.97
79
29.37
Operating margin%
13.89
16.42
15.58
16.55
14.83
13.17
13.72
11.94
9.44
7.60
22.91
11.94
13.80
10
13.21
Net margin%
6.49
4.58
5.78
7.49
6.09
4.01
6.90
9.88
11.08
13.09
18.72
9.88
6.70
24
31.48
P/E ratio (avg)x
45.14
45.14
46.56
55.06
57.42
57.25
61.23
58.76
58.79
57.67
22.48
58.76
57.34
92
21.84
EV/EBITx
33.58
34.53
34.66
33.11
32.51
36.04
40.73
45.19
50.71
55.33
35.23
45.19
35.35
31
19.75
FCF yield (avg)%
1.13
0.40
0.40
1.06
1.36
3.38
4.93
4.24
1.38
2.42
23.16
3.38
1.37
20
9.99
FCF margin%
24.18
23.12
24.75
24.72
27.42
27.60
27.90
25.91
25.94
27.23
5.57
27.23
25.93
29
0.700
FCF / Net incomex
0.229
0.210
0.222
0.210
0.213
0.205
0.197
0.186
0.178
0.187
1.252
0.187
0.207
14
23.15
ROIC%
28.33
25.92
25.08
26.22
25.24
28.04
28.05
30.16
31.35
30.45
19.82
30.16
28.05
46
26.54
Return on equity%
20.25
18.35
17.83
20.44
22.03
22.77
25.61
26.05
27.44
30.00
11.12
26.05
22.40
83
15.58
Return on assets%
8.75
7.29
8.13
10.59
13.27
10.81
11.54
13.53
15.77
15.91
10.43
13.53
11.17
60
0.09
EPSkr
0.13
0.14
0.14
0.14
0.15
0.13
0.13
0.14
0.14
0.13
0.10
(1.81%)
(0.92%)
—
20.88
EPS growth%
13.37
12.17
12.96
14.38
15.34
13.50
10.63
8.48
8.63
6.23
23.48
8.63
12.57
54
0.26
Bookvalue per shkr
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.11
(5.41%)
(1.09%)
—
0.07
FCF per sharekr
0.12
0.12
0.13
0.13
0.12
0.13
0.12
0.12
0.11
0.11
0.06
(1.23%)
(1.05%)
—
0.11
Dividend per shkr
0.19
0.18
0.17
0.16
0.15
0.14
0.13
0.14
0.14
0.16
0.07
2.05%
(1.34%)
—
6.34
Div yield (avg)%
27.86
27.10
28.53
30.20
30.05
29.21
32.19
30.42
31.06
29.94
12.13
30.42
30.00
20
19.35
Payout ratio%
12.97
14.48
12.74
15.31
14.94
13.17
14.59
14.83
14.91
12.32
5.40
14.59
14.54
78
30.68
Shares (diluted)M
38.20
40.58
38.18
35.83
35.50
39.35
36.86
41.07
44.06
45.40
30.86
5.04%
1.87%
84
14.27
Buyback yield%
17.80
17.71
14.74
13.93
13.20
11.04
13.00
10.30
7.86
7.51
5.19
10.30
13.10
34
1.088
D/E ratiox
1.703
1.779
1.688
1.640
1.737
1.688
1.810
1.826
1.714
1.658
0.188
1.714
1.709
13
15.69
Enterprise valuekr M
10.62
9.709
9.645
8.957
8.805
9.309
10.18
10.13
10.57
10.99
17.58
4.53%
0.09%
68
4.616
LT debtkr M
18.09
18.32
20.36
20.42
23.81
27.07
31.04
30.54
34.47
37.62
2.762
9.58%
7.19%
9
Cost of revenue
0.07%
1.00×
Operating expenses
0.29%
1.02×
Property and equipment
14.85%
Spread over hurdle
17.05%