3.144
Revenuekr M
1.702
1.741
1.854
1.961
2.086
2.162
2.266
2.345
2.428
2.473
3.369
3.46%
4.30%
49
26.00
Revenue growth%
13.18
15.51
16.33
14.77
14.98
17.90
19.83
19.78
19.96
19.38
21.12
19.78
17.12
28
11.46
Gross margin%
32.31
33.94
33.57
33.88
33.71
36.67
34.23
31.34
30.45
31.60
17.25
31.60
33.64
34
23.76
Operating margin%
13.94
16.74
16.98
15.78
13.46
15.25
18.20
20.57
21.73
24.21
22.11
20.57
16.86
90
2.18
Net margin%
6.48
8.40
6.53
6.06
3.81
0.87
1.98
3.03
4.47
5.80
3.77
3.03
5.13
35
11.24
P/E ratio (avg)x
42.36
41.51
43.35
46.48
44.01
42.38
44.99
49.10
45.18
41.80
13.68
44.99
43.68
40
33.59
EV/EBITx
12.99
14.32
14.76
16.48
16.76
15.65
17.87
19.78
21.95
21.90
15.22
19.78
16.62
49
14.11
FCF yield (avg)%
15.98
14.21
15.55
13.49
13.30
13.20
15.81
13.48
10.70
8.44
11.71
13.20
13.48
54
10.48
FCF margin%
22.11
20.65
22.08
19.69
19.44
16.56
13.91
12.82
12.61
11.54
21.87
12.82
18.00
92
1.538
FCF / Net incomex
1.845
1.973
2.162
2.087
2.264
2.263
2.200
1.945
2.074
1.914
0.142
2.074
2.081
77
28.15
ROIC%
25.86
28.79
26.12
26.44
24.43
23.75
25.23
26.89
24.45
25.88
14.70
25.23
25.87
30
13.61
Return on equity%
16.77
16.68
16.70
18.82
20.07
21.37
21.64
20.21
23.05
25.29
22.76
21.64
20.14
47
25.79
Return on assets%
6.11
5.10
3.72
0.86
2.37
4.79
2.73
5.22
5.11
7.74
25.20
5.11
4.94
18
0.27
EPSkr
0.15
0.14
0.12
0.14
0.15
0.17
0.17
0.20
0.20
0.20
0.29
6.11%
2.60%
—
18.60
EPS growth%
7.13
6.29
7.34
5.55
3.61
5.64
3.02
1.77
2.40
2.28
27.72
2.40
4.58
33
0.23
Bookvalue per shkr
0.21
0.20
0.21
0.22
0.22
0.22
0.25
0.28
0.28
0.31
0.09
7.37%
4.37%
—
0.21
FCF per sharekr
0.22
0.21
0.21
0.20
0.20
0.22
0.24
0.23
0.27
0.29
0.16
8.29%
3.96%
—
0.05
Dividend per shkr
0.09
0.09
0.10
0.10
0.12
0.13
0.13
0.14
0.14
0.15
0.32
5.96%
6.35%
—
2.12
Div yield (avg)%
30.98
29.21
30.84
30.61
33.02
33.73
31.94
32.84
32.97
34.50
14.33
32.97
32.39
49
23.34
Payout ratio%
17.45
18.53
18.25
18.22
15.46
14.61
11.74
10.12
12.35
15.20
14.92
12.35
15.33
36
8.498
Shares (diluted)M
11.60
12.86
14.51
15.73
16.61
18.64
19.64
21.80
23.09
25.00
8.563
8.53%
9.62%
31
20.30
Buyback yield%
5.26
6.98
4.34
2.09
4.03
4.77
7.57
5.81
6.45
9.29
25.63
6.45
5.54
87
1.666
D/E ratiox
0.960
1.060
1.030
1.119
1.127
1.230
1.315
1.293
1.262
1.208
0.244
1.262
1.168
74
0.404
Enterprise valuekr M
2.541
2.686
2.781
2.825
2.896
3.289
3.529
3.560
3.787
4.009
1.004
6.72%
5.77%
82
3.165
LT debtkr M
1.766
1.658
1.888
2.116
2.246
2.573
2.463
2.325
2.574
2.645
2.915
3.32%
3.68%
6
Cost of revenue
4.48%
1.02×
Operating expenses
3.83%
0.96×
Property and equipment
13.48%
Spread over hurdle
(3.49%)