119.0
Revenuekr M
163.5
171.9
180.9
194.6
201.2
215.4
230.7
241.2
260.2
268.7
124.4
5.95%
5.56%
49
12.27
Revenue growth%
9.74
12.12
13.65
15.62
15.39
15.67
12.91
11.59
12.97
12.95
6.74
12.95
12.96
76
11.29
Gross margin%
3.85
2.73
1.17
2.76
1.98
2.63
4.59
2.82
5.30
2.65
22.79
2.82
2.75
39
18.77
Operating margin%
0.40
2.62
1.31
0.40
1.25
2.38
0.40
0.99
2.58
3.68
3.54
2.38
1.28
65
29.09
Net margin%
17.97
16.54
17.22
17.69
17.09
14.29
15.87
18.42
17.79
16.95
16.19
16.95
17.15
76
19.05
P/E ratio (avg)x
19.63
19.45
20.41
20.52
20.14
19.91
19.42
18.86
21.87
21.90
23.78
19.91
20.03
53
28.07
EV/EBITx
30.97
27.09
24.71
22.98
24.08
21.16
18.39
19.96
20.60
22.06
28.62
20.60
22.52
24
18.69
FCF yield (avg)%
20.61
19.39
17.51
20.34
19.83
20.35
20.45
20.01
18.98
20.99
4.67
20.35
20.18
30
22.82
FCF margin%
7.88
7.69
8.26
7.78
6.03
5.42
3.57
3.79
4.35
5.38
26.68
4.35
5.73
76
0.103
FCF / Net incomex
1.220
1.246
1.349
1.535
1.669
1.908
2.220
2.343
2.368
2.657
1.204
2.343
1.788
81
25.50
ROIC%
20.55
19.30
20.47
20.14
21.18
18.91
16.31
15.18
13.43
15.09
10.66
15.18
19.11
79
21.81
Return on equity%
16.70
16.45
19.27
16.63
15.71
17.90
20.32
22.84
24.52
24.08
26.67
22.84
18.58
26
29.35
Return on assets%
26.65
28.41
29.47
27.90
29.36
27.53
25.50
23.31
24.91
23.12
23.18
24.91
27.09
76
0.32
EPSkr
0.43
0.43
0.47
0.54
0.56
0.56
0.61
0.61
0.66
0.70
0.32
4.58%
6.66%
—
7.11
EPS growth%
15.99
17.56
17.79
16.34
17.17
19.26
22.03
23.06
25.11
23.60
16.50
23.06
18.52
61
0.30
Bookvalue per shkr
0.38
0.39
0.35
0.32
0.32
0.27
0.29
0.29
0.25
0.24
0.07
(5.24%)
(3.99%)
—
0.28
FCF per sharekr
0.17
0.16
0.17
0.19
0.17
0.17
0.19
0.18
0.17
0.18
0.42
0.99%
(1.04%)
—
0.27
Dividend per shkr
0.11
0.11
0.11
0.10
0.10
0.09
0.09
0.09
0.09
0.08
0.38
(4.85%)
(3.91%)
—
20.55
Div yield (avg)%
3.34
3.18
5.27
6.22
4.44
3.15
5.59
2.63
5.35
4.34
11.99
4.34
4.39
90
17.76
Payout ratio%
30.26
28.57
31.39
33.69
34.34
32.56
31.21
30.26
30.77
28.40
8.39
30.77
30.99
51
153.7
Shares (diluted)M
142.3
137.3
159.8
149.8
173.1
193.2
189.8
193.3
197.6
206.3
154.0
3.57%
3.74%
22
17.10
Buyback yield%
25.72
28.64
30.74
31.97
31.81
29.73
31.84
33.64
31.63
33.25
25.42
31.84
31.72
80
1.468
D/E ratiox
0.502
0.502
0.528
0.564
0.622
0.717
0.743
0.734
0.722
0.775
1.019
0.734
0.670
84
60.07
Enterprise valuekr M
75.52
79.22
73.10
72.91
82.29
75.67
76.09
81.67
83.49
94.44
76.09
2.79%
2.03%
15
74.70
LT debtkr M
86.13
100.4
104.2
124.6
140.4
135.8
144.7
144.7
144.0
167.1
19.67
3.55%
8.78%
12
Cost of revenue
5.40%
0.98×
Operating expenses
5.76%
1.02×