6.087
Revenuekr M
4.739
4.907
5.224
5.568
5.864
6.180
6.421
6.769
7.232
7.708
6.321
5.62%
5.65%
60
11.84
Revenue growth%
0.40
0.40
0.40
1.30
3.38
6.35
6.35
5.00
2.27
3.73
2.63
5.00
2.82
90
12.08
Gross margin%
17.11
15.74
17.63
18.20
20.59
20.53
20.10
17.34
16.52
15.92
6.20
17.34
17.48
27
22.34
Operating margin%
28.06
28.10
30.66
33.17
33.51
32.24
32.63
32.49
31.28
28.77
29.45
32.24
31.76
71
26.62
Net margin%
18.58
21.19
18.61
16.83
14.87
16.24
18.63
15.66
15.98
18.02
3.52
16.24
17.43
78
18.01
P/E ratio (avg)x
7.641
6.834
6.754
6.625
6.764
7.310
6.527
7.237
7.181
8.038
23.64
7.237
7.007
71
19.62
EV/EBITx
47.38
44.01
47.68
51.75
58.45
53.32
60.67
63.41
58.14
66.02
30.55
60.67
55.73
30
16.95
FCF yield (avg)%
21.31
21.83
24.24
22.14
20.13
21.50
21.93
20.58
17.91
19.46
27.22
20.58
21.41
11
24.17
FCF margin%
16.19
16.43
15.77
18.48
17.78
18.11
19.10
19.35
21.24
19.08
8.34
19.10
18.29
20
1.153
FCF / Net incomex
0.367
0.409
0.419
0.414
0.469
0.561
0.545
0.553
0.651
0.753
0.652
0.561
0.507
14
18.75
ROIC%
21.95
19.52
21.04
21.11
19.34
21.71
20.76
20.07
21.21
22.03
6.51
21.21
21.07
47
12.73
Return on equity%
15.90
16.17
18.06
15.06
17.46
16.66
15.22
13.41
10.59
9.70
15.22
13.41
15.56
57
14.49
Return on assets%
24.90
25.17
24.53
21.86
23.84
26.62
28.22
27.71
28.22
28.74
26.11
28.22
25.90
54
0.03
EPSkr
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.18%)
(3.74%)
—
26.02
EPS growth%
6.82
4.68
7.49
10.45
13.31
15.20
13.90
11.23
12.85
13.31
21.98
13.31
12.04
37
0.13
Bookvalue per shkr
0.27
0.29
0.32
0.36
0.38
0.39
0.37
0.38
0.42
0.41
0.08
1.24%
5.96%
—
0.03
FCF per sharekr
0.24
0.27
0.28
0.29
0.32
0.38
0.42
0.42
0.41
0.41
0.07
4.92%
6.01%
—
0.16
Dividend per shkr
0.06
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.03
3.37%
1.53%
—
4.29
Div yield (avg)%
4.29
5.92
4.83
3.37
3.43
0.79
1.58
0.40
3.02
1.60
11.55
1.58
3.20
21
7.36
Payout ratio%
26.48
28.35
30.99
30.05
28.99
31.68
29.91
30.81
30.02
29.38
17.78
30.02
29.96
73
30.10
Shares (diluted)M
45.70
44.85
51.84
54.37
53.53
54.89
61.12
68.39
71.29
82.71
29.78
9.09%
7.40%
75
29.29
Buyback yield%
22.38
23.55
25.41
27.62
28.57
26.00
26.02
27.75
26.07
27.00
19.71
26.07
26.05
16
1.491
D/E ratiox
0.629
0.630
0.634
0.596
0.587
0.622
0.545
0.582
0.618
0.635
0.235
0.618
0.620
93
2.590
Enterprise valuekr M
9.851
9.556
8.949
9.495
10.03
9.257
8.592
8.342
7.944
8.667
4.221
(2.88%)
(0.80%)
75
0.387
LT debtkr M
8.479
9.401
10.10
9.729
9.308
9.798
10.24
10.86
12.39
11.82
4.846
4.89%
4.64%
95
Cost of revenue
5.61%
1.00×
Operating expenses
6.31%
1.06×