25.95
Revenuekr M
23.06
24.09
25.89
27.91
29.98
31.45
33.83
35.87
38.47
41.29
26.91
6.61%
6.44%
71
24.50
Revenue growth%
25.48
26.12
28.77
27.67
25.79
23.00
20.49
18.72
17.90
16.66
23.89
18.72
24.24
12
7.43
Gross margin%
2.54
2.01
0.40
2.05
0.40
0.93
0.40
2.23
3.11
4.87
13.80
2.23
2.03
37
29.12
Operating margin%
4.34
2.36
1.66
3.49
1.87
0.40
0.90
0.40
3.21
6.08
11.77
0.90
2.11
14
9.72
Net margin%
5.93
8.64
7.74
9.33
9.54
6.58
6.15
5.01
3.66
5.74
29.73
5.74
6.37
63
23.30
P/E ratio (avg)x
32.77
34.47
38.41
41.22
40.64
40.96
40.32
44.60
49.25
43.95
35.00
43.95
40.80
15
19.41
EV/EBITx
25.41
23.02
20.58
20.81
20.89
22.55
24.66
27.31
24.32
26.84
14.68
24.66
23.67
33
22.20
FCF yield (avg)%
13.87
12.40
11.32
10.34
9.90
10.68
13.48
13.24
11.35
13.33
17.80
13.24
11.87
62
29.60
FCF margin%
18.63
19.50
16.83
14.70
15.71
17.99
20.69
20.99
18.22
20.07
22.41
20.07
18.43
77
1.062
FCF / Net incomex
1.430
1.298
1.192
1.096
1.158
1.086
0.994
1.111
1.018
0.958
0.529
1.018
1.103
30
10.91
ROIC%
26.85
27.40
27.00
28.72
27.97
25.01
22.45
20.13
17.23
19.08
19.91
20.13
25.93
58
3.11
Return on equity%
23.38
25.81
26.96
28.24
29.65
32.60
30.21
31.33
29.72
30.78
25.23
30.78
29.69
51
3.20
Return on assets%
3.04
0.40
0.50
1.62
2.66
0.45
0.40
0.40
0.85
1.52
26.73
0.45
0.68
51
0.01
EPSkr
—
—
—
—
—
—
—
—
—
—
0.01
4.09%
4.40%
—
26.72
EPS growth%
12.73
13.52
12.09
12.05
12.02
14.64
12.12
12.61
14.65
12.94
17.87
12.94
12.67
66
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.01
(1.94%)
(2.74%)
—
0.01
FCF per sharekr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.64%
2.62%
—
0.01
Dividend per shkr
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
7.28%
10.91%
—
15.16
Div yield (avg)%
8.43
6.67
9.02
9.35
10.75
11.24
11.25
10.15
10.19
11.03
23.82
11.03
10.17
5
23.12
Payout ratio%
23.91
25.03
25.21
23.41
21.29
22.92
20.37
17.71
14.72
12.36
9.11
17.71
22.11
25
1.642
Shares (diluted)B
1.852
1.879
2.092
2.190
1.966
2.042
2.005
2.010
2.202
2.433
1.714
4.36%
2.99%
89
18.64
Buyback yield%
22.77
25.28
22.49
20.80
19.11
16.61
18.83
17.23
17.26
18.52
7.31
17.26
18.97
47
1.489
D/E ratiox
0.537
0.562
0.598
0.584
0.535
0.465
0.399
0.405
0.372
0.326
1.582
0.399
0.500
63
5.321
Enterprise valuekr M
4.683
5.188
5.309
5.455
5.707
6.126
5.970
6.334
7.054
6.757
18.93
3.44%
4.36%
9
27.26
LT debtkr M
18.29
17.86
15.87
17.54
16.23
17.66
16.02
14.09
12.38
13.50
5.896
(3.62%)
(3.55%)
72
Cost of revenue
6.48%
1.00×
Operating expenses
6.32%
0.99×
Property and equipment
19.08%