15.53
Revenuekr M
50.84
50.01
49.25
49.31
49.29
49.06
49.28
49.51
49.79
49.04
16.17
(0.10%)
(0.51%)
14
18.90
Revenue growth%
19.29
16.37
18.29
15.39
12.67
13.32
14.53
16.46
16.37
15.28
11.05
15.28
15.88
8
22.37
Gross margin%
1.32
0.40
2.81
4.04
3.97
5.92
4.52
5.28
5.08
2.27
26.07
5.08
4.01
85
12.79
Operating margin%
1.71
3.63
0.65
1.06
0.40
1.53
0.40
0.40
0.60
0.40
23.66
0.40
0.62
49
15.50
Net margin%
2.74
3.91
6.63
4.38
5.31
5.29
5.75
2.87
0.40
1.10
5.07
2.87
4.15
17
29.19
P/E ratio (avg)x
43.39
45.45
49.80
47.88
53.85
52.48
48.06
44.53
45.63
47.34
8.542
47.34
47.61
53
11.92
EV/EBITx
9.463
10.09
9.106
9.749
10.13
10.03
9.648
8.772
9.015
8.785
29.71
9.015
9.555
18
27.35
FCF yield (avg)%
3.37
1.07
1.93
0.40
0.40
1.31
0.40
0.40
2.27
0.40
24.48
0.40
0.74
48
20.33
FCF margin%
29.96
31.67
30.11
28.41
29.17
26.74
25.93
25.50
24.50
26.72
8.23
25.93
27.58
71
0.209
FCF / Net incomex
0.554
0.595
0.545
0.534
0.492
0.445
0.460
0.407
0.366
0.392
0.238
0.407
0.476
82
17.16
ROIC%
3.91
1.93
4.12
6.66
3.79
5.33
7.38
8.94
11.11
13.08
9.86
8.94
6.00
23
13.90
Return on equity%
26.38
26.67
28.31
26.54
29.42
29.24
31.22
34.03
36.21
37.49
14.33
34.03
29.33
32
25.64
Return on assets%
14.73
15.77
14.13
12.70
13.05
12.50
12.34
10.72
10.97
10.68
11.07
10.97
12.60
51
0.58
EPSkr
0.32
0.30
0.33
0.30
0.30
0.30
0.27
0.29
0.28
0.26
0.65
(2.64%)
(2.11%)
—
29.22
EPS growth%
8.20
9.15
8.21
9.42
6.79
3.80
6.41
6.53
6.25
5.20
23.04
6.25
6.66
74
0.55
Bookvalue per shkr
0.62
0.63
0.59
0.51
0.50
0.54
0.49
0.42
0.43
0.41
0.50
(3.79%)
(3.57%)
—
0.42
FCF per sharekr
0.16
0.15
0.15
0.13
0.12
0.13
0.11
0.12
0.12
0.11
0.67
(2.69%)
(3.40%)
—
0.47
Dividend per shkr
0.67
0.66
0.70
0.65
0.59
0.58
0.64
0.67
0.71
0.65
0.46
2.10%
(0.23%)
—
18.06
Div yield (avg)%
21.42
19.43
16.79
19.57
19.30
16.45
18.53
16.95
15.41
13.06
5.85
16.45
17.74
63
5.96
Payout ratio%
12.03
13.46
13.67
14.39
12.55
11.91
10.10
10.19
8.63
11.32
18.91
10.19
11.97
8
18.79
Shares (diluted)M
26.16
30.82
30.42
34.15
33.73
38.31
40.92
41.83
45.10
51.66
19.17
8.90%
6.78%
69
7.39
Buyback yield%
4.50
7.44
5.18
4.86
3.83
2.04
1.68
0.40
2.82
3.98
21.17
2.04
3.91
60
0.765
D/E ratiox
2.185
2.093
2.256
2.239
2.167
2.530
2.511
2.788
3.277
3.190
0.608
2.788
2.383
40
37.24
Enterprise valuekr M
33.72
39.32
45.94
53.48
61.82
68.86
75.28
82.00
86.13
83.52
4.308
6.20%
11.24%
6
33.20
LT debtkr M
37.22
40.24
38.62
43.10
47.05
48.26
47.00
52.45
49.80
48.43
28.32
0.58%
3.01%
83
Cost of revenue
(0.51%)
1.00×
Operating expenses
(0.48%)
1.00×
Goodwill & intangibles
19.02%