528.4
Revenuekr M
576.0
568.8
557.4
564.8
563.3
551.6
563.8
572.4
574.8
588.7
572.4
0.89%
0.10%
42
28.41
Revenue growth%
16.20
13.45
11.18
8.49
9.38
9.85
9.17
8.99
11.67
13.36
22.33
9.85
10.52
36
28.36
Gross margin%
5.11
5.43
3.31
4.62
6.98
6.92
9.72
8.34
10.81
12.59
21.60
9.72
6.95
94
6.40
Operating margin%
19.46
22.02
24.69
27.45
30.36
31.48
30.23
31.04
33.49
33.90
15.19
31.48
30.30
76
11.93
Net margin%
21.31
19.29
21.07
20.02
17.04
14.62
15.38
18.31
16.37
17.29
12.00
16.37
17.80
93
32.93
P/E ratio (avg)x
26.52
29.28
28.21
28.09
30.76
29.04
26.36
27.38
30.71
32.59
37.69
29.04
28.63
44
15.25
EV/EBITx
66.64
67.33
67.36
66.85
69.66
80.27
85.96
98.32
93.59
102.9
34.59
93.59
74.96
39
28.00
FCF yield (avg)%
17.99
16.14
18.05
17.94
20.28
19.65
21.50
19.33
21.98
22.37
24.71
21.50
19.49
55
26.99
FCF margin%
7.41
6.38
6.10
3.46
1.06
1.64
0.40
0.45
0.40
1.76
13.63
0.45
1.70
5
1.044
FCF / Net incomex
0.186
0.159
0.157
0.168
0.148
0.131
0.129
0.121
0.114
0.106
0.695
0.121
0.139
48
11.39
ROIC%
6.62
7.98
9.12
11.14
9.05
6.89
9.13
11.49
11.41
10.97
4.53
10.97
9.13
30
25.29
Return on equity%
3.38
5.66
5.48
5.01
3.77
5.67
4.59
4.06
6.41
7.28
2.78
5.67
5.25
81
29.86
Return on assets%
6.18
7.96
7.44
7.60
8.31
7.28
6.86
5.74
5.17
7.87
15.07
6.86
7.36
54
3.07
EPSkr
1.30
1.30
1.18
1.19
1.25
1.15
1.04
0.92
0.96
0.83
3.27
(8.02%)
(3.69%)
—
9.27
EPS growth%
22.21
19.25
17.13
15.59
13.86
13.12
10.37
7.74
8.39
7.75
22.97
8.39
13.49
93
2.57
Bookvalue per shkr
2.70
2.68
2.69
2.58
2.94
3.31
3.65
3.76
3.54
3.46
3.00
3.36%
3.61%
—
3.25
FCF per sharekr
1.03
0.90
0.94
0.91
0.89
0.84
0.72
0.72
0.68
0.65
3.89
(6.15%)
(6.08%)
—
2.16
Dividend per shkr
1.53
1.61
1.80
1.98
1.93
1.83
2.02
2.28
2.17
2.43
0.61
4.77%
4.38%
—
8.59
Div yield (avg)%
5.65
7.59
9.83
7.62
10.35
8.27
7.96
7.02
9.70
6.94
3.40
7.96
7.79
49
7.53
Payout ratio%
7.67
9.91
9.27
8.40
9.00
9.22
11.48
12.83
10.64
11.44
6.00
11.44
9.59
95
104.9
Shares (diluted)M
99.74
104.3
109.7
114.2
109.9
112.6
113.8
108.4
118.2
125.5
105.7
2.68%
2.16%
6
21.85
Buyback yield%
1.96
4.54
3.84
4.70
4.31
5.39
4.63
3.29
3.92
3.46
26.65
3.92
4.11
61
1.770
D/E ratiox
1.838
1.834
1.851
1.896
1.920
2.003
2.134
2.261
2.246
2.155
0.150
2.155
1.961
69
0.445
Enterprise valuekr B
0.571
0.595
0.659
0.775
0.846
1.010
1.110
1.152
1.158
1.356
0.176
9.89%
10.97%
9
406.1
LT debtkr M
201.4
179.9
177.5
161.9
145.5
133.9
121.8
118.5
132.4
135.5
368.0
(1.41%)
(3.45%)
17
Operating expenses
0.25%
1.01×
Cash and investments
17.16%
Spread over hurdle
(0.56%)