14.11
Revenuekr M
9.055
9.636
10.58
11.39
12.33
13.26
14.01
15.33
16.23
17.11
15.49
6.77%
7.57%
20
9.42
Revenue growth%
0.40
0.40
2.75
3.31
3.92
2.19
0.40
0.91
0.45
0.54
7.46
0.54
0.72
41
17.16
Gross margin%
9.86
7.32
8.21
6.59
9.09
7.42
8.12
5.74
7.46
9.83
29.90
7.46
7.79
48
17.63
Operating margin%
6.54
8.19
7.51
8.91
8.94
7.51
6.41
5.20
7.56
10.01
18.59
7.51
7.54
25
15.06
Net margin%
11.28
13.18
10.93
13.29
11.41
12.76
12.38
11.49
13.70
14.32
7.15
12.76
12.57
74
26.32
P/E ratio (avg)x
14.54
13.31
15.11
17.01
17.84
18.74
20.88
20.72
22.58
25.68
14.52
20.88
18.29
22
33.31
EV/EBITx
37.55
40.01
48.17
53.55
63.29
70.23
81.04
93.21
96.79
113.9
7.205
93.21
66.76
67
29.19
FCF yield (avg)%
6.28
7.88
5.25
7.89
7.19
5.59
7.27
7.08
7.83
9.95
14.02
7.27
7.23
49
5.40
FCF margin%
13.93
16.13
16.47
16.53
15.77
13.04
14.90
12.24
11.06
8.42
16.05
12.24
14.42
74
1.313
FCF / Net incomex
1.955
1.775
1.734
1.616
1.507
1.344
1.389
1.461
1.605
1.788
0.656
1.461
1.611
30
26.19
ROIC%
18.87
20.73
20.35
21.89
23.89
25.81
28.44
28.01
26.84
29.09
24.01
28.01
24.85
41
28.75
Return on equity%
17.97
19.63
19.70
20.61
22.31
20.40
21.00
20.19
23.10
24.72
5.22
21.00
20.50
84
16.69
Return on assets%
17.40
18.34
16.05
14.73
14.84
13.94
12.66
9.96
9.58
10.00
8.70
10.00
14.33
72
0.39
EPSkr
0.36
0.36
0.32
0.29
0.30
0.27
0.27
0.28
0.29
0.29
0.40
(0.75%)
(2.49%)
—
8.54
EPS growth%
2.29
4.71
6.20
4.55
2.79
0.40
0.40
0.40
1.06
2.25
27.60
0.40
2.27
35
0.21
Bookvalue per shkr
0.33
0.29
0.30
0.28
0.26
0.27
0.23
0.24
0.26
0.22
0.18
(3.91%)
(5.46%)
—
0.38
FCF per sharekr
0.58
0.68
0.74
0.81
0.81
0.83
0.84
0.97
1.13
1.19
0.15
7.85%
9.19%
—
0.16
Dividend per shkr
0.34
0.34
0.37
0.41
0.40
0.36
0.33
0.30
0.29
0.30
0.62
(5.45%)
(0.15%)
—
8.45
Div yield (avg)%
10.53
12.08
15.05
17.61
20.02
19.02
20.32
18.13
17.45
18.46
12.08
18.46
17.87
92
3.55
Payout ratio%
3.79
6.78
3.79
5.53
4.17
6.60
7.25
9.35
8.76
7.50
10.34
7.50
6.69
44
11.05
Shares (diluted)M
10.06
10.67
10.49
9.695
9.956
10.17
10.56
10.42
10.97
9.947
11.21
(0.02%)
0.34%
73
15.55
Buyback yield%
15.59
17.83
18.02
17.43
16.04
18.87
19.56
17.43
18.74
16.74
25.44
18.74
17.63
12
0.439
D/E ratiox
0.473
0.522
0.546
0.532
0.577
0.663
0.746
0.762
0.819
0.864
1.216
0.762
0.620
81
0.655
Enterprise valuekr M
5.022
5.276
5.871
6.240
6.553
6.615
6.805
7.557
7.431
7.841
7.485
3.65%
5.86%
80
11.61
LT debtkr M
8.485
8.420
8.627
9.267
9.813
10.94
11.37
10.96
10.79
11.62
13.07
3.44%
4.36%
34
Cost of revenue
7.57%
1.00×
Operating expenses
8.11%
1.05×
Cash and investments
16.11%
Spread over hurdle
(0.53%)