47.76
Revenuekr M
283.9
286.8
285.0
287.9
288.6
296.8
302.3
304.9
310.7
320.6
50.68
2.12%
1.57%
92
7.99
Revenue growth%
25.04
23.66
22.82
20.18
23.09
25.26
22.94
24.11
24.53
26.52
21.87
24.53
23.89
80
16.42
Gross margin%
20.04
17.61
19.19
22.11
24.81
24.64
23.30
22.09
23.01
20.77
2.18
23.01
22.10
95
22.37
Operating margin%
9.99
10.10
9.49
7.59
7.87
8.22
5.72
4.04
1.17
0.40
17.31
4.04
7.73
94
24.93
Net margin%
1.17
4.00
1.17
3.79
2.21
2.21
0.40
3.15
5.74
4.69
15.11
3.15
2.68
86
9.274
P/E ratio (avg)x
47.89
45.64
52.42
57.25
61.19
61.86
62.98
71.34
70.33
79.16
36.17
70.33
61.53
93
26.02
EV/EBITx
28.05
29.29
30.34
33.09
33.89
31.84
28.65
31.12
29.56
27.53
31.35
29.56
29.95
35
26.61
FCF yield (avg)%
17.20
19.56
21.55
19.42
16.47
13.88
11.58
12.54
14.01
16.45
19.22
13.88
16.46
55
24.10
FCF margin%
1.77
3.89
2.58
1.29
3.10
3.31
3.69
3.53
4.44
4.16
9.29
3.69
3.42
75
0.952
FCF / Net incomex
1.409
1.505
1.573
1.615
1.464
1.247
1.233
1.322
1.382
1.183
0.399
1.247
1.395
54
17.63
ROIC%
24.18
24.04
27.02
25.31
27.01
26.91
26.51
24.23
26.74
27.75
22.68
26.74
26.62
16
2.68
Return on equity%
7.75
5.39
2.43
2.99
5.29
5.02
2.14
3.78
1.80
3.90
20.21
3.78
3.84
82
2.50
Return on assets%
20.71
19.56
17.99
15.95
17.01
14.83
14.43
13.76
12.34
11.53
18.50
13.76
15.39
25
0.27
EPSkr
0.55
0.54
0.62
0.69
0.75
0.77
0.87
0.87
0.83
0.79
0.29
0.97%
3.46%
—
5.00
EPS growth%
12.29
13.56
14.33
13.08
10.71
10.28
11.43
13.46
14.12
11.93
10.79
11.93
12.69
24
0.09
Bookvalue per shkr
0.11
0.12
0.14
0.15
0.14
0.13
0.12
0.11
0.11
0.12
0.44
(3.91%)
0.27%
—
0.50
FCF per sharekr
0.42
0.48
0.51
0.56
0.54
0.62
0.65
0.60
0.61
0.57
0.11
1.09%
2.22%
—
0.52
Dividend per shkr
0.39
0.42
0.40
0.37
0.33
0.29
0.28
0.30
0.26
0.27
0.16
(3.93%)
(3.13%)
—
30.00
Div yield (avg)%
24.36
24.96
24.32
22.48
20.30
17.78
15.09
16.97
16.48
16.05
4.79
16.48
19.04
12
21.32
Payout ratio%
25.93
28.63
25.78
26.38
28.55
28.34
29.06
30.02
27.60
29.39
26.47
29.06
28.45
12
236.3
Shares (diluted)M
260.3
254.2
293.6
337.8
392.6
444.4
447.7
507.3
592.9
687.7
226.3
11.86%
10.90%
18
22.17
Buyback yield%
1.75
2.79
5.60
8.32
10.36
12.62
12.03
9.81
9.25
9.07
24.88
9.81
9.16
37
1.511
D/E ratiox
0.874
0.871
0.882
0.985
1.119
1.216
1.271
1.424
1.651
1.891
1.030
1.424
1.168
46
337.8
Enterprise valuekr M
332.8
341.0
379.1
420.3
493.0
489.1
586.4
623.2
660.7
744.6
50.01
8.60%
8.77%
38
109.7
LT debtkr M
116.8
127.9
121.8
132.7
129.9
140.1
160.2
171.6
180.3
205.3
160.9
9.58%
6.14%
89
Cost of revenue
1.78%
1.02×
Operating expenses
1.84%
1.03×