537.1
Revenuekr M
557.2
586.2
626.5
647.6
681.9
713.4
751.5
778.5
804.1
831.4
581.7
4.04%
4.76%
82
6.80
Revenue growth%
20.41
18.87
18.37
15.59
15.45
13.54
15.83
16.68
18.13
20.84
6.05
16.68
17.40
20
22.55
Gross margin%
16.28
14.74
17.60
17.22
16.95
14.84
15.06
17.99
15.41
17.98
27.71
15.41
16.61
67
12.57
Operating margin%
3.32
4.78
4.19
3.79
6.02
6.27
6.01
4.74
5.33
7.41
8.09
6.01
5.05
94
16.96
Net margin%
2.48
0.49
1.38
1.69
3.76
4.52
3.87
6.47
7.69
5.08
21.31
5.08
3.81
71
29.57
P/E ratio (avg)x
13.30
12.22
10.41
10.31
9.165
9.569
9.454
10.11
9.252
8.800
16.55
9.454
9.841
86
28.33
EV/EBITx
42.03
45.49
46.99
45.45
47.16
54.02
54.95
51.52
51.94
59.54
15.65
54.02
49.34
94
9.95
FCF yield (avg)%
17.23
16.00
17.39
18.11
20.07
18.31
20.67
21.57
18.90
19.52
23.83
19.52
18.60
20
17.30
FCF margin%
14.80
16.97
17.88
20.35
22.30
20.77
18.14
18.90
20.23
17.69
20.42
18.90
18.52
5
0.985
FCF / Net incomex
1.118
1.194
1.147
1.201
1.161
1.263
1.287
1.415
1.570
1.534
1.571
1.415
1.232
88
2.06
ROIC%
13.07
12.31
12.24
12.26
15.25
18.23
16.41
16.36
15.25
17.78
14.47
16.41
15.25
9
20.71
Return on equity%
15.27
14.04
11.06
13.43
13.38
15.07
14.02
13.43
15.66
13.63
7.93
14.02
13.83
71
8.11
Return on assets%
18.50
18.76
17.87
20.75
23.03
21.79
24.32
26.56
29.12
27.30
21.30
26.56
22.41
42
44.46
EPSkr
19.58
19.74
18.15
19.56
17.89
19.48
21.30
21.60
19.93
17.44
49.55
(0.50%)
(0.71%)
—
24.05
EPS growth%
12.69
12.59
13.01
13.16
10.45
9.43
8.82
8.24
10.19
11.18
25.84
9.43
10.81
9
46.69
Bookvalue per shkr
32.47
33.88
31.31
31.11
33.20
33.24
30.23
30.72
33.91
36.33
27.25
1.82%
1.12%
—
15.68
FCF per sharekr
55.70
59.72
61.78
65.06
75.11
79.45
94.23
95.14
112.63
125.62
23.49
10.83%
8.45%
—
8.88
Dividend per shkr
67.42
76.95
82.71
92.41
102.19
119.03
115.96
118.40
116.97
117.27
40.50
2.79%
6.87%
—
17.61
Div yield (avg)%
10.32
11.25
9.41
8.43
10.50
12.30
10.02
10.41
7.58
6.13
17.47
10.02
10.17
70
19.47
Payout ratio%
17.86
16.53
19.27
22.07
19.58
17.63
19.85
21.15
18.83
19.91
8.65
19.85
19.42
82
7.504
Shares (diluted)M
10.36
11.57
13.52
12.93
14.02
14.93
15.80
16.83
18.92
20.36
7.626
7.74%
7.56%
69
27.98
Buyback yield%
16.46
18.30
15.75
18.41
16.10
16.75
18.20
20.89
20.53
18.39
28.09
18.39
18.25
83
1.326
D/E ratiox
0.208
0.237
0.264
0.286
0.304
0.286
0.325
0.332
0.359
0.349
0.571
0.332
0.295
25
0.334
Enterprise valuekr B
1.097
1.187
1.340
1.416
1.418
1.450
1.347
1.537
1.744
1.781
0.163
4.67%
5.47%
87
0.668
LT debtkr B
0.931
0.969
1.051
1.263
1.285
1.373
1.660
1.804
2.048
2.160
0.049
10.94%
10.45%
58
Cost of revenue
4.70%
0.99×
Operating expenses
4.65%
0.99×
Goodwill & intangibles
17.00%
Spread over hurdle
30.41%