0.753
Revenuekr M
4.198
4.440
4.545
4.735
4.984
5.226
5.562
5.872
6.238
6.391
0.811
5.10%
4.86%
18
2.35
Revenue growth%
6.26
8.32
10.95
13.45
15.17
14.80
11.83
10.81
7.98
7.84
9.72
10.81
10.88
11
29.06
Gross margin%
6.17
5.08
7.31
10.17
11.16
13.62
15.06
15.99
16.96
16.01
13.57
15.99
12.39
93
17.36
Operating margin%
10.01
11.09
13.37
13.59
15.73
17.19
19.16
17.26
14.35
15.06
3.41
17.19
14.71
63
20.69
Net margin%
12.82
11.01
10.62
11.31
9.04
8.53
6.54
7.24
6.00
8.77
26.16
7.24
8.91
38
28.24
P/E ratio (avg)x
13.36
13.82
14.39
13.49
14.37
15.30
16.59
16.70
14.49
14.18
8.857
15.30
14.38
46
15.88
EV/EBITx
46.52
47.45
53.25
61.77
71.78
81.69
89.74
95.57
97.07
105.7
12.53
95.57
76.74
23
17.84
FCF yield (avg)%
10.08
10.15
9.13
10.33
12.09
12.60
11.01
10.49
10.27
9.12
4.52
10.49
10.30
57
3.64
FCF margin%
19.01
19.32
22.11
23.07
21.93
21.52
24.01
24.67
22.57
22.54
13.07
22.57
22.32
44
1.320
FCF / Net incomex
1.335
1.220
1.310
1.410
1.238
1.115
1.159
1.035
0.980
0.951
1.572
1.035
1.189
28
21.95
ROIC%
2.73
4.84
4.80
3.83
3.37
2.77
0.93
1.17
3.75
3.78
12.29
2.77
3.56
63
5.78
Return on equity%
21.47
23.74
21.82
19.61
21.00
19.43
18.37
17.75
14.89
17.64
17.46
17.75
19.52
68
15.46
Return on assets%
18.51
16.01
18.18
17.59
15.13
15.83
15.83
14.87
13.54
13.59
6.15
14.87
15.83
47
0.32
EPSkr
0.19
0.22
0.25
0.25
0.27
0.29
0.32
0.36
0.43
0.51
0.34
13.13%
10.94%
—
18.58
EPS growth%
1.65
4.63
3.60
6.31
3.39
2.28
3.14
1.28
3.81
5.18
14.08
3.14
3.49
51
0.38
Bookvalue per shkr
0.13
0.12
0.12
0.14
0.17
0.16
0.19
0.19
0.22
0.25
0.42
8.97%
7.58%
—
0.11
FCF per sharekr
0.32
0.33
0.31
0.27
0.28
0.25
0.27
0.23
0.23
0.23
0.13
(4.12%)
(3.46%)
—
0.13
Dividend per shkr
0.47
0.42
0.45
0.44
0.42
0.38
0.36
0.32
0.28
0.25
0.17
(9.85%)
(6.01%)
—
11.54
Div yield (avg)%
22.43
19.82
21.66
19.77
17.32
17.22
16.18
17.63
19.92
21.79
29.75
17.63
19.80
77
16.66
Payout ratio%
10.81
8.59
8.98
11.09
8.47
8.59
9.85
9.16
9.82
12.35
12.18
9.82
9.49
53
7.620
Shares (diluted)M
9.751
9.100
10.27
9.817
11.12
10.86
11.58
11.97
12.74
12.38
7.734
2.17%
2.50%
52
26.59
Buyback yield%
12.53
13.55
16.22
15.67
13.51
15.29
17.42
19.42
22.31
19.38
21.96
19.38
15.94
74
1.331
D/E ratiox
1.451
1.667
1.620
1.577
1.729
1.854
2.165
2.434
2.326
2.565
1.136
2.326
1.792
18
6.421
Enterprise valuekr M
0.597
0.538
0.540
0.495
0.468
0.487
0.517
0.571
0.585
0.529
4.157
2.48%
(2.28%)
39
5.375
LT debtkr M
2.724
2.564
2.911
2.857
2.713
3.049
3.015
3.068
3.050
3.089
3.429
2.63%
0.70%
38
Cost of revenue
4.76%
0.99×
Operating expenses
5.75%
1.09×
Property and equipment
15.07%