13.61
Revenuekr M
9.276
9.964
10.47
11.20
12.19
13.31
14.15
15.46
16.30
17.61
14.52
7.64%
7.29%
51
15.35
Revenue growth%
20.73
21.08
20.91
21.28
22.99
24.97
26.13
26.01
27.85
29.65
11.48
26.13
23.98
79
19.78
Gross margin%
7.42
8.30
6.54
3.94
1.12
0.75
0.93
0.48
0.40
2.31
29.45
0.75
1.71
64
7.79
Operating margin%
32.52
34.82
33.50
36.36
36.66
38.43
37.66
39.64
40.14
41.23
11.68
39.64
37.16
77
13.23
Net margin%
28.87
29.39
31.64
33.35
31.93
33.92
31.38
31.22
29.10
32.02
21.05
31.38
31.51
54
12.84
P/E ratio (avg)x
8.171
7.961
7.610
7.466
7.357
8.496
9.394
10.76
11.43
13.17
12.98
10.76
8.334
19
36.51
EV/EBITx
25.88
28.32
32.70
32.07
33.94
33.83
36.00
40.56
38.80
39.32
7.769
38.80
33.89
61
11.10
FCF yield (avg)%
7.48
10.04
9.76
8.30
9.69
9.06
6.74
4.13
6.60
5.69
6.27
6.60
7.89
60
22.32
FCF margin%
27.22
25.93
27.78
30.28
33.21
34.95
34.69
32.80
31.92
30.36
2.30
32.80
31.14
61
1.334
FCF / Net incomex
2.019
2.205
2.211
2.406
2.786
3.196
3.111
3.587
3.495
3.765
1.432
3.495
2.948
28
29.26
ROIC%
20.71
19.80
21.48
21.19
20.13
20.80
19.92
20.08
20.18
18.51
22.94
20.08
20.15
51
20.07
Return on equity%
24.55
24.49
22.81
22.03
24.55
21.74
20.25
17.57
15.56
16.31
28.98
17.57
21.88
22
13.26
Return on assets%
15.09
14.55
12.45
14.54
13.40
12.17
11.93
12.57
13.25
14.32
20.16
12.57
13.32
15
0.93
EPSkr
0.37
0.34
0.36
0.32
0.32
0.30
0.26
0.25
0.24
0.22
0.98
(7.38%)
(5.56%)
—
12.50
EPS growth%
24.68
26.51
24.49
26.15
25.91
24.17
24.17
21.33
20.97
18.82
12.12
21.33
24.33
31
0.82
Bookvalue per shkr
0.80
0.70
0.63
0.69
0.70
0.65
0.66
0.59
0.57
0.53
0.53
(5.55%)
(3.59%)
—
0.62
FCF per sharekr
0.98
0.98
1.00
1.02
0.97
1.08
1.04
1.05
1.14
1.32
0.56
6.50%
3.07%
—
0.19
Dividend per shkr
0.38
0.40
0.38
0.33
0.29
0.30
0.31
0.31
0.28
0.26
0.83
(2.32%)
(3.05%)
—
5.85
Div yield (avg)%
7.25
8.42
6.07
7.27
8.63
7.01
6.47
6.48
4.41
1.89
10.91
6.47
6.75
64
20.03
Payout ratio%
14.80
12.86
10.65
12.23
10.98
12.94
11.39
10.08
8.31
5.64
21.87
10.08
11.18
43
9.258
Shares (diluted)M
10.75
12.31
14.29
15.99
15.32
16.47
18.09
19.41
18.84
20.07
9.407
5.56%
6.50%
53
7.55
Buyback yield%
20.43
21.99
23.63
24.86
26.53
24.84
23.28
24.70
23.34
21.99
13.36
23.34
23.49
87
1.523
D/E ratiox
1.257
1.377
1.314
1.292
1.481
1.711
1.763
1.863
2.163
2.444
0.840
1.863
1.596
94
3.215
Enterprise valuekr M
2.803
3.030
2.993
2.794
3.130
3.240
2.987
2.882
3.132
3.217
13.17
0.55%
0.53%
74
6.418
LT debtkr M
1.924
2.042
2.406
2.852
2.871
3.473
3.499
3.768
3.895
4.416
2.762
8.99%
10.40%
34
Cost of revenue
7.21%
0.99×
Operating expenses
7.54%
1.02×
Property and equipment
13.58%
Spread over hurdle
(1.96%)