2.302
Revenuekr M
2.965
3.235
3.431
3.735
4.001
4.237
4.512
4.893
5.294
5.618
2.478
7.02%
7.51%
8
21.37
Revenue growth%
11.53
9.45
6.59
5.99
6.45
4.10
4.47
3.98
4.15
6.50
22.95
4.15
6.22
73
13.59
Gross margin%
15.80
14.07
12.17
14.89
15.53
14.11
13.27
13.56
14.08
12.07
5.31
13.56
14.08
21
11.33
Operating margin%
14.43
12.32
10.05
8.36
7.15
6.06
8.10
7.16
8.20
11.19
11.63
8.10
8.28
88
15.36
Net margin%
14.29
13.81
15.19
18.03
16.16
15.09
17.52
20.15
19.66
17.19
23.61
17.52
16.67
17
20.48
P/E ratio (avg)x
25.31
26.25
29.95
30.08
30.64
32.19
33.45
35.82
39.87
43.72
30.23
35.82
31.42
91
8.342
EV/EBITx
8.209
9.317
8.620
9.932
10.90
11.09
10.81
11.17
12.81
13.46
7.433
11.17
10.86
61
4.23
FCF yield (avg)%
1.62
3.28
0.62
3.31
6.25
7.78
4.97
5.09
5.67
3.38
5.62
5.09
4.17
77
20.96
FCF margin%
19.62
18.55
17.49
19.00
21.50
22.45
23.16
23.07
25.32
25.07
9.01
23.16
21.98
16
1.472
FCF / Net incomex
1.177
1.093
1.179
1.138
1.058
1.105
1.088
1.015
1.141
1.074
0.429
1.088
1.099
27
9.76
ROIC%
24.56
25.40
25.90
25.40
26.36
23.50
22.01
20.75
17.96
20.50
26.55
20.75
24.03
91
21.93
Return on equity%
17.15
15.18
17.06
16.02
17.77
17.18
17.25
17.12
14.71
13.26
2.75
17.12
17.09
73
26.94
Return on assets%
13.16
15.78
14.24
13.19
12.97
10.74
8.43
10.14
9.06
8.74
3.23
9.06
11.86
68
0.10
EPSkr
0.10
0.11
0.11
0.10
0.12
0.12
0.11
0.12
0.14
0.15
0.10
4.59%
4.37%
—
18.23
EPS growth%
17.85
16.53
16.48
15.67
17.09
18.26
16.37
17.01
14.58
14.62
8.10
16.37
16.50
13
0.16
Bookvalue per shkr
0.13
0.13
0.14
0.13
0.13
0.13
0.13
0.13
0.13
0.12
0.09
(2.01%)
0.15%
—
0.06
FCF per sharekr
0.08
0.08
0.08
0.09
0.11
0.11
0.12
0.15
0.17
0.19
0.06
12.16%
9.41%
—
0.16
Dividend per shkr
0.10
0.09
0.08
0.08
0.07
0.06
0.06
0.05
0.05
0.05
0.10
(5.68%)
(6.74%)
—
14.61
Div yield (avg)%
19.50
16.90
17.98
15.41
12.66
11.30
9.19
6.44
3.52
6.09
26.02
6.44
11.98
62
8.07
Payout ratio%
26.22
24.68
22.92
20.37
19.09
19.72
21.56
20.93
18.72
18.50
9.74
19.72
20.65
71
13.61
Shares (diluted)M
14.30
14.81
15.97
16.20
16.33
15.67
16.65
17.25
18.59
19.66
14.23
3.78%
3.45%
67
29.58
Buyback yield%
16.64
15.81
17.76
18.25
20.41
20.73
22.94
23.87
25.07
23.29
9.15
23.29
20.57
47
1.097
D/E ratiox
0.993
1.089
1.087
1.123
1.077
1.286
1.370
1.506
1.584
1.622
0.448
1.506
1.204
63
1.519
Enterprise valuekr M
0.866
0.813
0.766
0.849
0.827
0.789
0.800
0.774
0.716
0.782
1.644
(1.10%)
(0.04%)
51
4.041
LT debtkr M
2.835
2.798
2.795
3.322
3.293
3.757
4.004
4.768
5.627
5.680
4.352
11.52%
6.88%
56
Cost of revenue
7.77%
1.02×
Operating expenses
7.52%
1.00×
Cash and investments
17.92%
Spread over hurdle
52.82%