44.46
Revenuekr M
19.64
20.77
22.01
24.05
25.35
27.09
28.61
30.41
32.95
36.06
47.06
7.30%
7.18%
43
7.60
Revenue growth%
29.27
30.46
31.06
29.74
30.69
30.66
30.58
27.94
28.56
31.25
20.32
30.58
30.52
38
10.10
Gross margin%
21.44
21.54
18.96
16.58
15.18
14.58
14.49
12.77
9.83
12.12
14.92
12.77
14.88
69
19.70
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.77
0.98
1.56
1.45
3.43
26.96
1.45
0.58
38
17.00
Net margin%
26.09
27.66
26.02
24.16
24.30
24.63
22.29
20.74
23.66
21.97
9.68
22.29
24.23
51
22.33
P/E ratio (avg)x
28.97
27.92
30.55
27.21
26.82
24.14
23.67
22.71
22.50
21.32
20.59
22.71
25.48
10
12.96
EV/EBITx
9.466
9.345
8.809
9.504
9.182
10.47
10.45
10.71
11.82
11.77
9.876
10.71
9.976
71
9.83
FCF yield (avg)%
23.57
25.96
27.37
28.43
28.06
28.29
29.56
32.01
34.85
34.64
17.53
32.01
28.36
91
16.01
FCF margin%
15.78
18.56
17.32
14.62
13.52
13.14
11.80
8.92
11.31
10.89
15.42
11.31
13.33
19
1.344
FCF / Net incomex
1.597
1.579
1.639
1.773
1.816
1.767
1.590
1.508
1.384
1.445
1.723
1.508
1.594
42
24.92
ROIC%
27.86
30.02
31.02
32.26
33.52
34.28
31.51
31.97
34.21
35.66
6.42
34.21
32.12
72
28.82
Return on equity%
20.60
23.20
23.98
26.36
24.08
23.05
22.24
21.81
19.62
17.84
8.43
21.81
22.64
47
25.13
Return on assets%
18.71
19.72
21.42
22.63
22.89
24.85
27.53
26.48
23.54
22.99
18.19
24.85
22.94
13
0.15
EPSkr
0.69
0.76
0.86
0.91
0.92
0.92
0.88
0.97
0.90
0.94
0.16
0.40%
2.73%
—
8.92
EPS growth%
7.55
9.66
8.59
6.56
3.65
1.33
0.40
0.40
0.40
0.40
12.84
0.40
2.49
50
0.13
Bookvalue per shkr
0.28
0.27
0.26
0.24
0.27
0.28
0.28
0.31
0.34
0.34
0.45
4.97%
2.27%
—
0.43
FCF per sharekr
0.36
0.35
0.38
0.44
0.48
0.47
0.49
0.58
0.59
0.63
0.34
5.59%
6.79%
—
0.49
Dividend per shkr
0.56
0.65
0.76
0.87
0.93
0.90
0.95
0.91
0.99
1.16
0.10
4.53%
8.57%
—
6.64
Div yield (avg)%
6.19
5.74
2.93
4.11
2.92
5.71
6.23
4.23
6.91
5.74
9.30
5.74
5.72
14
9.11
Payout ratio%
10.87
9.67
11.39
11.77
10.58
9.48
9.82
11.16
8.58
7.47
29.61
9.48
10.20
14
59.68
Shares (diluted)M
57.81
58.52
55.21
52.00
51.77
47.34
46.95
43.51
42.03
44.15
62.39
(3.13%)
(2.49%)
22
26.96
Buyback yield%
16.42
15.29
12.96
12.43
12.86
14.22
14.83
14.95
15.90
18.33
17.94
14.95
14.89
95
1.663
D/E ratiox
1.243
1.383
1.352
1.415
1.413
1.328
1.429
1.306
1.295
1.338
0.245
1.328
1.345
23
34.62
Enterprise valuekr M
67.87
72.09
77.45
76.13
86.35
93.16
88.10
101.1
96.20
93.65
17.05
1.64%
4.61%
50
41.81
LT debtkr M
40.58
43.42
46.05
46.77
48.13
47.16
54.61
62.80
60.52
67.88
17.17
7.12%
6.73%
75
Cost of revenue
7.51%
1.03×
Operating expenses
6.57%
0.94×
Cash and investments
15.15%