35.73
Revenuekr M
24.17
26.40
29.35
32.35
35.35
38.20
41.78
45.04
49.38
53.13
37.15
8.49%
8.96%
71
11.52
Revenue growth%
2.19
0.74
1.79
4.17
6.96
5.71
3.24
3.74
3.07
0.64
11.53
3.24
3.16
9
6.25
Gross margin%
3.09
5.05
2.12
0.40
2.19
4.19
6.86
8.88
10.67
7.74
20.17
7.74
4.62
26
28.24
Operating margin%
28.39
28.42
29.49
29.24
29.40
31.75
34.35
33.53
34.02
33.57
21.80
33.57
30.62
56
3.22
Net margin%
9.10
9.79
8.83
11.25
9.97
12.81
11.80
11.14
13.15
12.32
26.93
12.32
11.19
75
17.64
P/E ratio (avg)x
17.91
15.82
13.46
11.66
10.57
10.05
10.83
9.800
9.591
9.618
21.64
9.800
10.70
66
6.537
EV/EBITx
13.38
12.77
12.57
12.61
13.19
13.88
12.53
11.78
10.49
10.44
22.88
11.78
12.59
24
19.00
FCF yield (avg)%
19.75
17.02
17.74
16.11
18.55
15.63
12.96
10.09
8.03
5.91
18.31
10.09
15.87
42
6.07
FCF margin%
12.25
9.59
11.06
11.79
13.81
16.18
14.16
11.52
10.29
13.12
12.87
13.12
12.02
38
0.462
FCF / Net incomex
1.667
1.629
1.684
1.828
2.032
2.061
1.977
2.300
2.645
2.833
0.302
2.300
2.004
38
29.45
ROIC%
21.11
19.40
19.46
17.54
17.20
16.85
18.88
21.39
20.88
23.05
4.01
20.88
19.43
50
14.85
Return on equity%
7.68
4.94
4.81
3.51
3.66
4.98
7.71
8.36
11.20
9.05
11.71
8.36
6.33
77
18.47
Return on assets%
26.14
24.43
26.16
28.97
29.57
30.97
29.41
27.68
28.43
29.48
19.74
29.41
28.70
91
0.14
EPSkr
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.15
8.60%
8.50%
—
9.58
EPS growth%
23.00
24.68
26.07
28.99
30.99
33.87
31.04
31.25
31.67
28.71
9.83
31.25
29.99
83
0.10
Bookvalue per shkr
0.09
0.09
0.10
0.10
0.10
0.10
0.10
0.11
0.10
0.10
0.07
0.73%
1.30%
—
0.14
FCF per sharekr
0.15
0.17
0.16
0.17
0.16
0.17
0.16
0.17
0.18
0.18
0.11
1.75%
0.75%
—
0.05
Dividend per shkr
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.04
(1.61%)
(0.81%)
—
10.30
Div yield (avg)%
10.43
12.49
13.65
13.78
15.89
16.08
14.96
14.81
14.31
15.38
15.15
14.96
14.56
62
24.25
Payout ratio%
28.49
27.97
29.95
28.20
26.60
23.63
25.92
28.35
29.66
31.29
17.86
28.35
28.28
94
60.71
Shares (diluted)M
53.30
53.82
52.58
50.93
55.71
49.66
51.61
48.69
46.34
40.00
59.92
(6.41%)
(2.58%)
51
16.89
Buyback yield%
18.08
18.63
15.85
13.27
13.24
13.46
11.63
9.14
6.84
5.87
6.40
9.14
13.25
37
1.787
D/E ratiox
1.396
1.484
1.354
1.394
1.260
1.322
1.239
1.182
1.240
1.284
1.460
1.240
1.303
10
6.627
Enterprise valuekr M
24.91
25.79
24.92
25.26
26.36
25.53
26.52
26.26
26.97
25.73
30.17
(0.49%)
(1.22%)
72
25.75
LT debtkr M
41.59
37.39
33.69
32.12
35.10
31.59
32.02
35.79
37.75
35.69
29.22
0.34%
(0.33%)
47
Cost of revenue
8.96%
1.00×
Operating expenses
9.52%
1.05×
Goodwill & intangibles
15.77%