29.55
Revenuekr M
28.78
29.89
31.57
33.59
36.08
37.71
39.62
41.18
42.55
43.93
32.39
4.02%
4.92%
42
13.57
Revenue growth%
7.57
8.65
9.93
12.33
11.62
10.81
8.54
8.38
9.69
10.63
16.72
9.69
9.81
66
16.53
Gross margin%
23.88
21.65
24.55
26.27
28.85
26.66
23.67
25.28
24.51
27.40
7.58
25.28
24.92
33
28.16
Operating margin%
27.83
25.00
22.39
19.90
17.40
19.07
19.45
20.73
21.93
21.13
18.18
20.73
20.93
73
29.08
Net margin%
8.22
7.03
6.48
3.98
1.31
4.03
5.56
3.32
4.15
5.21
11.32
4.15
4.68
24
24.43
P/E ratio (avg)x
13.66
14.16
14.24
13.59
14.44
16.96
18.34
19.43
21.38
24.16
11.58
19.43
15.70
25
25.41
EV/EBITx
17.50
19.35
17.53
16.81
18.93
20.54
21.63
20.72
19.16
19.77
35.30
20.54
19.26
34
18.22
FCF yield (avg)%
3.36
5.12
5.65
6.15
5.44
5.58
6.20
4.30
4.44
7.08
19.76
5.58
5.51
21
2.39
FCF margin%
17.10
14.55
14.00
15.22
14.65
13.33
11.54
10.79
11.21
13.75
29.68
11.54
13.87
14
0.956
FCF / Net incomex
0.557
0.496
0.509
0.485
0.471
0.422
0.373
0.406
0.437
0.448
1.437
0.422
0.459
51
26.53
ROIC%
13.41
14.46
14.18
16.40
15.10
12.80
13.09
13.22
12.10
10.03
20.94
12.80
13.31
75
29.88
Return on equity%
10.02
7.67
8.44
6.51
5.52
5.34
6.78
8.53
5.64
3.22
12.79
5.64
6.64
47
27.23
Return on assets%
0.40
0.51
2.84
3.47
1.33
0.40
0.40
2.04
2.98
2.91
27.23
2.04
1.69
26
1.35
EPSkr
0.61
0.65
0.60
0.60
0.67
0.65
0.69
0.64
0.70
0.74
1.42
2.15%
1.29%
—
18.68
EPS growth%
22.77
22.60
25.39
26.93
26.69
25.14
22.81
25.14
27.39
30.27
17.78
25.14
25.26
90
1.60
Bookvalue per shkr
0.88
0.84
0.78
0.72
0.64
0.56
0.52
0.46
0.39
0.41
1.24
(8.52%)
(8.19%)
—
1.44
FCF per sharekr
1.44
1.67
1.59
1.81
1.83
2.03
2.00
2.03
2.07
2.27
1.45
4.43%
5.69%
—
1.72
Dividend per shkr
0.59
0.56
0.54
0.52
0.47
0.52
0.51
0.49
0.51
0.51
1.99
1.76%
(0.58%)
—
17.32
Div yield (avg)%
4.68
2.73
1.08
0.40
1.34
3.62
0.83
3.59
3.76
3.70
2.51
3.62
3.16
90
10.94
Payout ratio%
21.83
22.73
24.89
25.32
23.84
23.30
20.40
21.55
23.43
24.68
17.39
23.30
23.37
5
10.73
Shares (diluted)M
7.609
7.702
7.377
7.346
7.209
6.787
7.538
8.075
7.475
7.837
10.55
1.69%
0.17%
48
19.42
Buyback yield%
22.21
21.70
21.86
22.81
25.36
28.30
29.97
27.14
25.54
27.87
26.41
27.87
25.45
32
1.696
D/E ratiox
0.576
0.554
0.550
0.589
0.514
0.532
0.528
0.583
0.556
0.500
0.672
0.532
0.552
94
24.73
Enterprise valuekr M
22.59
24.07
26.96
28.82
28.98
27.95
32.34
36.53
42.84
43.45
37.83
8.44%
6.71%
63
16.13
LT debtkr M
25.13
29.11
30.82
34.54
37.07
35.19
40.18
45.03
41.71
48.49
15.59
5.51%
7.62%
43
Cost of revenue
5.15%
1.02×
Operating expenses
4.38%
0.95×