18.38
Revenuekr M
85.45
88.69
93.01
97.08
100.3
101.7
103.3
103.6
106.3
111.6
20.29
2.17%
2.74%
61
5.47
Revenue growth%
7.29
7.75
6.90
3.94
5.56
2.58
3.90
5.31
5.04
6.36
9.30
5.04
5.43
35
4.93
Gross margin%
16.27
16.88
14.79
16.96
15.32
18.07
19.44
19.13
17.81
19.67
29.23
19.13
17.38
78
6.49
Operating margin%
19.78
19.51
16.68
15.53
14.46
14.63
15.43
15.85
18.05
16.35
14.82
15.85
16.10
43
12.83
Net margin%
33.16
35.72
34.95
36.06
35.44
32.45
33.85
31.49
29.47
29.84
26.62
31.49
33.51
54
6.774
P/E ratio (avg)x
14.43
14.51
13.53
14.82
14.59
13.68
13.64
12.78
14.16
14.49
28.29
13.68
14.29
43
22.64
EV/EBITx
20.31
19.75
19.18
19.06
17.49
17.42
19.30
18.97
17.89
20.08
35.91
18.97
19.12
77
16.24
FCF yield (avg)%
26.79
29.03
30.40
30.29
31.49
31.23
31.49
32.01
33.03
34.38
20.80
32.01
31.36
95
6.95
FCF margin%
16.14
15.09
12.53
12.88
11.12
13.78
15.19
16.61
14.14
16.44
10.62
15.19
14.62
73
0.223
FCF / Net incomex
1.954
2.042
2.157
2.189
2.322
2.133
2.196
2.242
2.438
2.645
1.507
2.242
2.192
82
8.79
ROIC%
31.46
30.43
31.79
29.18
31.80
33.49
31.04
31.27
31.50
33.64
15.77
31.50
31.48
15
12.31
Return on equity%
20.31
21.04
23.89
26.53
27.69
30.49
31.15
32.50
30.96
31.48
5.03
31.15
29.09
12
16.06
Return on assets%
19.14
16.66
17.36
17.98
16.56
15.99
13.68
11.02
10.11
10.33
22.17
11.02
16.28
92
0.10
EPSkr
0.09
0.09
0.10
0.09
0.09
0.10
0.10
0.10
0.09
0.10
0.10
2.03%
1.82%
—
22.85
EPS growth%
10.15
12.11
10.30
7.79
5.04
4.64
2.91
1.11
0.40
1.71
12.37
1.71
4.84
25
0.10
Bookvalue per shkr
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.12
(1.06%)
1.88%
—
0.04
FCF per sharekr
0.14
0.14
0.15
0.14
0.16
0.16
0.18
0.21
0.19
0.19
0.06
3.26%
3.81%
—
0.08
Dividend per shkr
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.07
(0.82%)
1.67%
—
14.78
Div yield (avg)%
5.12
4.55
4.56
7.35
9.59
7.57
6.38
3.89
1.85
2.13
3.77
3.89
4.84
37
24.04
Payout ratio%
10.55
12.06
14.74
12.27
11.99
9.13
11.65
12.61
15.60
14.81
10.44
12.61
12.16
38
0.529
Shares (diluted)B
0.629
0.641
0.682
0.761
0.775
0.754
0.784
0.873
0.943
1.051
0.519
6.28%
6.41%
88
26.44
Buyback yield%
9.48
12.33
12.02
9.55
8.53
7.31
5.97
7.69
7.23
4.45
21.25
7.23
8.11
80
1.350
D/E ratiox
1.269
1.477
1.475
1.574
1.637
1.850
1.733
1.676
1.596
1.761
0.765
1.733
1.616
23
96.05
Enterprise valuekr M
10.62
12.07
13.95
14.34
16.56
16.41
17.29
18.90
19.22
19.48
62.90
3.30%
6.65%
36
32.52
LT debtkr M
28.53
30.68
33.04
34.68
36.38
34.06
33.32
32.84
31.90
29.16
14.15
(4.33%)
(0.70%)
11
Cost of revenue
2.28%
0.96×
Operating expenses
3.06%
1.03×
Goodwill & intangibles
17.17%