35.36
Revenuekr M
135.6
140.5
144.4
146.2
146.3
152.5
152.8
156.8
161.1
163.1
36.88
2.19%
2.16%
82
24.18
Revenue growth%
14.20
14.83
16.94
14.57
13.75
15.41
14.84
16.34
15.47
18.23
11.25
15.47
15.12
89
10.70
Gross margin%
6.59
8.48
5.68
3.86
5.80
3.17
0.82
0.99
2.17
2.34
29.74
2.17
3.52
78
24.02
Operating margin%
22.68
19.89
17.70
17.19
16.59
13.70
10.81
11.57
13.45
15.13
15.89
13.45
15.86
51
7.79
Net margin%
6.52
8.81
9.05
11.04
13.32
12.39
14.25
15.26
14.63
15.14
27.46
14.63
12.86
57
26.65
P/E ratio (avg)x
31.88
31.47
31.75
34.22
35.04
41.79
44.33
53.01
58.54
65.66
30.78
53.01
38.42
82
24.16
EV/EBITx
45.58
50.13
54.47
58.75
64.01
65.04
63.80
64.88
66.36
67.50
31.49
65.04
63.90
76
26.84
FCF yield (avg)%
15.40
17.82
15.49
14.89
14.01
12.77
13.81
13.94
13.82
14.44
17.54
13.82
14.23
95
21.34
FCF margin%
26.96
27.50
26.15
26.85
29.48
28.81
29.67
31.55
31.85
30.71
9.19
30.71
29.15
70
1.468
FCF / Net incomex
1.285
1.230
1.315
1.560
1.681
1.615
1.834
1.891
1.816
1.773
0.423
1.816
1.648
44
8.36
ROIC%
25.84
24.55
27.04
24.85
22.28
24.02
22.38
20.55
18.00
20.04
23.03
20.55
23.20
17
2.75
Return on equity%
28.40
27.08
28.97
26.60
27.28
27.46
28.05
26.91
24.93
22.00
3.81
26.91
27.18
90
13.17
Return on assets%
11.34
10.00
11.91
11.61
9.42
10.83
12.65
13.22
10.73
11.22
26.44
11.22
11.28
31
0.18
EPSkr
0.28
0.31
0.33
0.40
0.42
0.47
0.46
0.46
0.51
0.58
0.20
6.85%
8.19%
—
26.44
EPS growth%
7.42
5.94
6.97
7.22
8.64
5.82
5.72
7.76
8.64
10.13
12.65
7.76
7.32
16
0.25
Bookvalue per shkr
0.10
0.09
0.09
0.09
0.09
0.08
0.08
0.09
0.09
0.08
0.23
(1.91%)
(1.53%)
—
0.05
FCF per sharekr
0.30
0.29
0.35
0.33
0.39
0.43
0.43
0.45
0.44
0.49
0.17
4.84%
5.34%
—
0.18
Dividend per shkr
0.17
0.17
0.19
0.19
0.23
0.24
0.28
0.29
0.30
0.32
0.09
7.18%
7.91%
—
17.86
Div yield (avg)%
32.05
33.19
31.79
34.55
35.44
34.89
35.69
35.00
34.46
37.41
17.55
35.00
34.72
83
26.29
Payout ratio%
14.81
15.14
16.65
18.98
17.25
15.52
17.74
17.58
19.02
19.72
20.59
17.74
17.42
85
0.323
Shares (diluted)B
0.555
0.650
0.691
0.686
0.755
0.812
0.979
0.962
1.148
1.390
0.315
12.97%
10.80%
7
20.73
Buyback yield%
8.34
6.96
5.86
4.44
6.70
4.28
1.53
0.40
0.79
3.50
24.63
1.53
4.36
93
0.158
D/E ratiox
1.509
1.465
1.358
1.240
1.186
1.132
1.188
1.257
1.284
1.424
1.263
1.257
1.271
61
69.11
Enterprise valuekr M
75.57
76.78
79.96
81.52
77.44
74.42
71.08
63.20
56.79
59.44
85.79
(5.15%)
(2.57%)
80
16.45
LT debtkr M
45.51
42.37
44.88
42.06
41.13
43.86
46.71
44.53
46.99
47.22
6.227
2.80%
(0.06%)
80
Cost of revenue
2.12%
1.00×
Operating expenses
1.77%
0.96×
Goodwill & intangibles
17.35%