42.42
Revenuekr M
22.64
24.15
25.86
27.43
29.14
30.68
32.37
33.89
35.46
38.25
45.14
5.59%
5.84%
79
27.35
Revenue growth%
15.85
14.55
16.95
19.60
20.54
21.83
21.06
20.35
17.69
18.74
15.04
20.35
19.17
55
28.49
Gross margin%
6.47
4.07
4.55
3.27
4.59
4.67
3.69
1.16
0.40
0.40
5.48
1.16
3.88
39
8.94
Operating margin%
22.90
24.12
22.06
20.11
18.44
18.52
20.74
20.05
22.29
20.12
6.02
20.12
20.43
65
14.56
Net margin%
1.76
0.40
0.61
0.40
0.40
0.40
0.40
0.40
0.40
0.83
23.13
0.40
0.40
16
14.08
P/E ratio (avg)x
33.46
35.23
35.96
38.96
35.25
35.97
35.93
39.04
43.00
46.02
26.46
39.04
35.97
46
16.19
EV/EBITx
32.03
30.26
28.85
26.91
30.77
32.93
33.05
36.36
40.91
37.62
32.85
36.36
32.48
65
24.18
FCF yield (avg)%
1.81
3.57
1.08
0.40
3.00
2.89
1.19
1.28
0.73
0.88
24.05
1.19
1.24
81
6.51
FCF margin%
16.21
14.40
14.82
14.08
14.72
12.15
12.08
13.69
16.45
18.18
4.90
13.69
14.56
71
1.613
FCF / Net incomex
1.871
2.266
2.283
2.595
2.953
2.922
3.488
3.503
4.206
4.679
0.531
3.503
2.937
89
22.37
ROIC%
9.01
11.12
8.25
6.62
4.74
2.45
3.91
1.14
1.69
0.40
7.32
1.69
4.33
43
14.49
Return on equity%
6.92
9.16
10.99
13.87
13.39
10.84
13.35
13.28
13.43
10.51
23.26
13.28
12.14
34
15.88
Return on assets%
21.63
22.16
19.24
17.38
14.84
12.65
10.84
10.09
7.57
10.41
15.33
10.41
13.74
19
0.35
EPSkr
0.44
0.39
0.38
0.39
0.37
0.37
0.41
0.36
0.39
0.44
0.35
3.19%
(0.35%)
—
14.28
EPS growth%
26.61
26.33
27.51
30.21
30.12
27.89
29.42
27.37
27.67
28.80
29.46
27.89
27.78
7
0.34
Bookvalue per shkr
0.37
0.40
0.46
0.48
0.56
0.63
0.63
0.65
0.71
0.80
0.24
7.46%
10.02%
—
0.27
FCF per sharekr
0.20
0.18
0.19
0.21
0.22
0.22
0.24
0.24
0.21
0.19
0.12
(2.85%)
(1.71%)
—
0.29
Dividend per shkr
0.39
0.42
0.48
0.47
0.51
0.53
0.54
0.55
0.62
0.57
0.38
2.13%
3.78%
—
28.01
Div yield (avg)%
10.35
11.42
10.55
10.33
8.15
8.89
6.11
6.25
5.63
7.55
2.04
6.25
8.52
35
24.42
Payout ratio%
19.67
22.50
23.58
24.62
25.60
28.19
28.27
30.18
31.90
29.39
25.20
29.39
26.90
45
69.19
Shares (diluted)M
94.68
106.3
116.6
113.1
104.9
118.7
136.3
144.1
140.6
153.6
67.41
7.93%
5.28%
74
13.60
Buyback yield%
12.58
10.63
12.53
10.89
8.30
7.56
6.98
6.63
6.69
3.82
20.75
6.69
7.93
87
0.848
D/E ratiox
1.202
1.165
1.052
0.994
0.915
0.839
0.843
0.756
0.650
0.666
0.526
0.756
0.879
15
52.07
Enterprise valuekr M
49.01
53.78
54.75
60.51
60.51
56.05
55.65
51.48
59.49
66.72
2.412
1.97%
3.00%
49
19.97
LT debtkr M
61.91
65.71
64.93
74.00
72.80
84.08
85.95
97.55
104.5
102.3
20.71
7.04%
6.53%
37
Cost of revenue
6.04%
1.02×
Operating expenses
5.62%
0.98×
Property and equipment
16.60%
Spread over hurdle
11.02%