33.79
Revenuekr M
72.35
73.25
75.89
76.93
77.38
78.42
80.02
79.51
80.89
82.47
34.62
1.28%
1.40%
60
14.74
Revenue growth%
17.02
18.36
15.62
17.63
16.13
14.79
13.93
16.07
16.36
17.40
8.02
16.07
16.24
91
9.38
Gross margin%
12.82
14.19
12.45
12.18
9.70
12.65
12.23
9.92
11.10
11.85
4.07
11.85
12.20
69
28.58
Operating margin%
5.81
7.85
10.71
8.05
7.19
7.12
7.95
8.58
5.82
3.13
10.96
7.12
7.52
85
23.89
Net margin%
12.84
11.38
12.56
15.04
13.27
11.39
11.33
8.66
9.34
12.08
22.11
11.33
11.73
69
28.18
P/E ratio (avg)x
25.43
22.46
22.68
23.74
24.22
21.96
19.96
20.59
22.03
23.50
35.06
21.96
22.57
12
30.60
EV/EBITx
12.70
13.36
13.26
12.65
11.38
10.01
9.133
8.276
7.532
6.711
19.14
8.276
10.69
28
24.95
FCF yield (avg)%
31.75
32.92
35.29
34.96
32.14
34.92
32.84
34.59
33.22
32.03
23.75
33.22
33.07
56
4.78
FCF margin%
19.22
20.52
19.59
21.70
22.99
22.89
20.05
21.06
21.45
19.30
13.06
21.06
20.79
50
1.019
FCF / Net incomex
0.352
0.345
0.322
0.310
0.335
0.348
0.317
0.303
0.321
0.311
0.152
0.317
0.322
51
11.66
ROIC%
14.74
14.09
12.50
15.45
18.31
19.47
16.95
14.46
11.91
13.65
28.09
14.46
14.60
68
7.51
Return on equity%
16.35
18.85
21.25
20.42
17.61
19.07
17.84
19.50
17.04
15.11
17.29
17.84
18.35
86
15.16
Return on assets%
17.47
16.12
14.54
14.90
13.36
13.43
15.57
14.63
12.68
14.16
25.64
14.16
14.58
32
0.17
EPSkr
0.20
0.18
0.20
0.20
0.18
0.18
0.18
0.19
0.17
0.16
0.17
(2.35%)
(2.31%)
—
5.89
EPS growth%
27.30
26.05
25.27
24.06
25.91
27.78
25.18
23.96
23.06
22.84
22.12
23.96
25.22
93
0.19
Bookvalue per shkr
0.07
0.08
0.07
0.07
0.06
0.06
0.07
0.07
0.06
0.06
0.08
(0.10%)
(1.36%)
—
0.36
FCF per sharekr
0.20
0.22
0.25
0.25
0.30
0.34
0.34
0.40
0.45
0.47
0.32
9.35%
9.33%
—
0.07
Dividend per shkr
0.08
0.08
0.08
0.10
0.11
0.12
0.13
0.15
0.16
0.19
0.31
11.83%
8.85%
—
24.34
Div yield (avg)%
15.35
13.77
11.40
13.50
11.08
11.51
11.90
8.98
6.04
6.88
5.98
8.98
11.46
57
18.53
Payout ratio%
4.13
2.82
2.29
3.16
5.97
3.82
5.73
4.52
6.47
3.54
23.80
4.52
3.98
27
67.04
Shares (diluted)M
90.42
101.7
100.7
96.28
103.4
119.1
116.2
125.9
117.8
133.8
69.24
5.30%
5.02%
86
29.47
Buyback yield%
30.56
29.98
27.35
29.34
27.20
28.42
26.26
27.91
27.92
25.75
3.32
27.91
27.91
37
0.331
D/E ratiox
2.014
2.061
2.192
2.529
2.715
2.708
3.055
3.398
3.882
3.879
0.485
3.398
2.712
76
48.36
Enterprise valuekr M
32.38
32.80
35.52
37.45
34.23
34.89
36.61
37.00
42.08
46.03
38.75
6.10%
3.54%
33
40.64
LT debtkr M
64.71
65.17
70.57
73.62
80.85
89.36
82.25
80.77
80.59
77.78
40.97
(0.77%)
2.98%
33
Cost of revenue
1.29%
0.99×
Operating expenses
1.84%
1.04×
Spread over hurdle
(0.07%)