4.227
Revenuekr M
32.51
32.13
31.72
31.78
31.49
31.97
32.21
31.99
32.85
32.97
4.373
0.92%
0.02%
44
22.35
Revenue growth%
3.17
0.40
0.40
0.40
0.40
0.40
2.57
1.91
4.38
2.73
16.08
2.57
1.15
5
28.36
Gross margin%
20.72
18.73
18.11
17.27
16.13
15.69
15.18
13.87
16.40
17.05
29.34
15.69
16.72
25
13.30
Operating margin%
22.41
24.26
23.70
25.56
25.09
25.51
24.17
24.53
27.33
28.48
16.22
25.51
24.81
93
2.91
Net margin%
7.79
9.56
7.83
9.17
9.38
9.34
7.71
10.23
8.10
7.49
11.97
8.10
8.64
58
23.42
P/E ratio (avg)x
39.13
40.45
46.26
46.63
45.90
44.10
44.67
48.28
56.92
64.90
13.39
48.28
46.08
57
19.24
EV/EBITx
13.16
12.81
14.22
16.07
15.31
15.57
14.13
12.84
12.17
11.30
7.064
12.84
13.64
11
6.45
FCF yield (avg)%
6.37
9.31
10.46
10.12
11.08
8.09
8.77
8.83
8.17
9.55
10.54
8.77
9.07
45
23.29
FCF margin%
16.26
14.14
11.66
8.67
10.34
11.19
12.30
15.18
12.91
12.72
23.52
12.72
12.51
42
1.685
FCF / Net incomex
1.172
1.174
1.117
1.135
1.074
1.141
1.107
1.097
1.194
1.122
1.088
1.122
1.128
53
25.40
ROIC%
19.78
18.34
19.49
19.37
18.55
16.77
14.03
11.77
11.66
12.75
20.84
12.75
17.56
51
7.50
Return on equity%
12.45
11.23
9.62
6.65
7.42
5.83
3.84
4.72
7.08
6.26
27.62
5.83
6.87
7
24.12
Return on assets%
8.65
8.04
9.82
7.95
5.07
7.28
4.70
3.55
3.96
4.84
23.59
4.70
6.18
76
0.30
EPSkr
0.55
0.51
0.51
0.49
0.54
0.63
0.70
0.69
0.72
0.82
0.33
8.55%
3.52%
—
5.49
EPS growth%
8.16
10.94
12.88
13.94
11.88
13.07
13.10
12.86
12.23
13.43
7.32
13.07
12.87
69
0.35
Bookvalue per shkr
0.26
0.25
0.24
0.23
0.24
0.23
0.24
0.24
0.22
0.21
0.25
(3.07%)
(1.27%)
—
0.13
FCF per sharekr
0.18
0.18
0.21
0.23
0.23
0.26
0.27
0.26
0.28
0.34
0.17
8.25%
8.14%
—
0.07
Dividend per shkr
0.08
0.07
0.08
0.07
0.08
0.08
0.07
0.08
0.08
0.09
0.08
4.45%
1.66%
—
6.94
Div yield (avg)%
12.67
9.81
7.80
10.62
10.05
7.91
9.98
11.57
9.47
10.69
7.84
9.98
10.01
76
24.77
Payout ratio%
36.85
36.75
36.80
37.32
39.95
37.65
35.20
32.48
34.85
35.26
14.26
35.20
36.77
31
38.45
Shares (diluted)M
32.38
31.58
34.34
31.12
32.35
35.12
34.73
31.34
32.82
32.96
39.96
0.38%
(0.96%)
92
3.02
Buyback yield%
11.79
10.60
8.40
10.93
7.95
6.25
3.78
5.85
3.32
1.09
24.35
3.78
7.10
52
0.841
D/E ratiox
0.429
0.425
0.456
0.476
0.480
0.494
0.485
0.563
0.620
0.690
0.944
0.563
0.482
6
20.55
Enterprise valuekr M
9.792
10.26
9.520
10.32
9.287
9.295
10.04
9.522
8.197
7.155
16.33
(5.08%)
(2.85%)
86
19.11
LT debtkr M
7.154
6.424
6.048
6.326
6.284
6.461
6.265
6.168
6.004
5.520
15.25
(2.56%)
(2.97%)
81
Cost of revenue
0.11%
1.01×
Operating expenses
(0.23%)
0.98×