5.774
Revenuekr M
7.565
7.887
8.129
8.330
8.740
9.053
9.589
10.00
10.57
10.86
5.914
4.44%
4.37%
91
3.16
Revenue growth%
19.53
22.14
22.65
23.42
22.79
20.67
20.71
18.31
17.85
18.34
21.65
18.34
20.69
25
4.40
Gross margin%
21.69
22.78
21.57
20.94
19.81
20.56
20.90
20.94
22.40
19.83
7.42
20.90
20.94
86
19.16
Operating margin%
9.64
11.46
14.41
17.13
19.05
17.46
17.16
16.42
19.20
17.12
11.74
17.16
17.13
11
27.05
Net margin%
8.08
6.51
5.01
2.83
5.23
5.14
8.13
7.50
6.40
6.36
14.88
6.40
6.38
39
25.69
P/E ratio (avg)x
16.39
17.94
16.42
16.70
17.21
16.85
17.50
16.69
17.37
19.24
6.039
17.37
17.03
70
9.541
EV/EBITx
11.59
11.42
11.21
11.41
11.78
12.12
10.61
9.258
9.862
10.67
17.80
10.61
11.31
78
2.53
FCF yield (avg)%
3.90
2.09
4.74
6.12
8.20
9.21
6.28
6.85
5.37
6.46
4.74
6.46
6.20
27
28.98
FCF margin%
11.03
11.98
12.05
14.51
11.64
13.76
13.62
15.32
13.36
15.57
21.02
13.76
13.49
60
1.069
FCF / Net incomex
0.359
0.321
0.340
0.366
0.386
0.357
0.390
0.421
0.394
0.406
1.315
0.394
0.376
81
22.45
ROIC%
12.55
13.01
15.23
12.57
11.45
13.96
15.80
16.20
16.73
19.62
27.27
16.20
14.59
21
9.44
Return on equity%
17.06
19.10
21.45
22.44
23.88
21.04
19.20
16.63
17.92
19.98
27.39
19.20
19.59
81
18.70
Return on assets%
13.41
13.34
15.58
16.42
19.14
18.99
18.91
17.49
18.26
17.46
17.50
18.26
17.47
51
0.07
EPSkr
0.11
0.10
0.11
0.13
0.12
0.11
0.12
0.13
0.12
0.14
0.08
3.02%
2.82%
—
2.52
EPS growth%
17.70
19.12
18.25
16.07
17.19
15.52
16.85
17.99
20.44
22.83
2.06
17.99
17.84
93
0.11
Bookvalue per shkr
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.12
0.89%
(1.98%)
—
0.11
FCF per sharekr
0.08
0.08
0.08
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.03
2.52%
0.52%
—
0.03
Dividend per shkr
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(3.21%)
(2.18%)
—
17.20
Div yield (avg)%
26.78
27.22
26.25
26.94
24.10
24.46
25.66
26.85
28.52
31.13
13.85
26.85
26.82
7
6.82
Payout ratio%
23.60
21.39
19.45
21.65
21.66
21.35
23.14
24.37
26.31
24.61
29.42
24.37
22.40
47
28.85
Shares (diluted)M
39.47
44.40
43.64
45.78
51.35
57.31
63.29
68.39
72.47
70.64
28.98
6.58%
6.72%
77
4.49
Buyback yield%
23.85
21.43
23.47
24.37
22.29
21.53
23.26
24.77
24.73
25.08
14.65
24.73
23.66
49
0.101
D/E ratiox
0.189
0.176
0.198
0.203
0.209
0.210
0.204
0.223
0.253
0.276
0.379
0.223
0.207
20
8.632
Enterprise valuekr M
5.680
5.365
5.744
6.286
7.237
6.861
6.565
6.444
6.411
6.721
3.620
(1.47%)
2.67%
9
10.42
LT debtkr M
11.22
10.48
11.35
12.18
13.80
14.24
13.56
14.34
13.96
12.80
7.762
(1.49%)
1.69%
86
Cost of revenue
4.37%
1.00×
Operating expenses
5.24%
1.09×
Property and equipment
15.90%
Spread over hurdle
(0.46%)