15.04
Revenuekr M
26.74
27.37
27.46
27.54
27.67
27.91
28.76
29.26
29.78
29.93
15.66
1.58%
1.47%
41
24.55
Revenue growth%
22.66
21.09
19.13
16.79
14.85
14.93
17.51
15.64
17.26
19.67
26.12
17.26
17.39
36
10.89
Gross margin%
3.58
4.03
5.82
3.36
2.19
0.40
3.02
2.95
3.06
4.85
22.82
3.02
3.21
79
5.71
Operating margin%
18.14
21.08
19.62
19.63
18.57
16.65
13.73
11.04
11.49
9.56
12.48
11.49
17.39
54
4.26
Net margin%
14.78
14.40
14.05
12.62
12.27
9.28
8.04
5.67
3.38
0.73
9.14
5.67
10.78
41
22.13
P/E ratio (avg)x
28.57
27.62
28.67
33.22
33.38
37.67
40.70
45.62
46.88
47.51
9.867
45.62
35.53
45
19.93
EV/EBITx
15.42
15.32
15.55
15.83
16.48
17.13
18.90
21.94
21.94
25.26
29.30
21.94
16.81
11
7.20
FCF yield (avg)%
10.96
13.46
13.26
15.17
16.02
18.14
16.16
18.61
18.47
20.23
28.68
18.47
16.09
7
10.47
FCF margin%
19.07
18.04
16.88
15.68
16.84
14.87
11.97
13.61
11.55
11.13
21.93
11.97
15.28
33
0.735
FCF / Net incomex
1.545
1.543
1.325
1.383
1.330
1.190
1.217
1.090
1.162
1.010
0.423
1.162
1.271
36
9.42
ROIC%
4.43
6.32
9.16
6.96
8.26
8.64
11.15
11.83
8.91
7.99
23.64
8.91
8.45
42
24.51
Return on equity%
9.94
10.72
11.51
13.65
14.72
12.62
10.55
10.70
8.02
8.69
18.68
10.55
10.71
47
10.66
Return on assets%
7.19
5.80
5.07
3.45
3.69
4.92
6.54
6.27
9.12
9.06
10.01
6.54
6.03
86
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
—
—
—
—
0.01
0.02
(0.74%)
(0.45%)
—
19.45
EPS growth%
13.31
11.35
9.47
11.44
11.45
8.58
11.09
10.87
10.73
10.11
26.98
10.73
10.98
21
0.01
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
0.02
(3.77%)
(4.50%)
—
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
(4.92%)
(3.16%)
—
—
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.08%)
1.22%
—
2.53
Div yield (avg)%
22.10
21.79
22.85
23.58
23.52
20.59
18.62
20.01
21.71
22.44
2.32
20.59
21.95
89
21.02
Payout ratio%
15.29
12.93
14.94
17.07
14.47
15.18
15.08
16.06
16.14
15.54
4.37
15.54
15.23
72
0.875
Shares (diluted)B
1.205
1.306
1.274
1.439
1.537
1.474
1.712
1.868
1.789
1.804
0.877
3.25%
5.80%
94
25.72
Buyback yield%
0.40
2.54
5.04
2.92
3.13
5.79
4.54
7.32
5.37
6.11
26.74
5.79
4.79
9
1.447
D/E ratiox
0.332
0.354
0.370
0.373
0.379
0.360
0.387
0.366
0.396
0.404
0.169
0.387
0.372
21
12.25
Enterprise valuekr M
5.764
6.816
8.063
9.594
10.40
12.67
13.37
13.77
14.75
15.96
28.70
8.95%
11.83%
62
15.53
LT debtkr M
33.53
32.89
30.58
29.89
27.71
25.59
23.68
26.78
27.48
30.12
5.777
1.68%
(1.26%)
87
Cost of revenue
1.67%
1.02×
Operating expenses
1.45%
1.00×
Property and equipment
21.92%
Cash and investments
15.31%
Spread over hurdle
(0.86%)