96.38
Revenuekr M
114.0
112.4
114.1
114.2
111.7
111.7
110.5
112.5
109.8
111.1
99.51
(0.10%)
(0.46%)
71
28.30
Revenue growth%
0.40
0.40
0.59
0.40
1.32
0.40
3.33
4.49
1.59
0.40
13.87
1.59
0.50
36
17.30
Gross margin%
4.72
3.22
5.59
7.68
7.19
7.07
6.96
9.20
9.04
6.14
29.50
7.07
7.02
74
11.36
Operating margin%
23.26
24.10
24.47
23.35
21.71
19.70
17.22
17.76
20.72
19.16
17.74
19.16
21.21
85
20.15
Net margin%
29.26
28.85
30.67
31.21
29.69
31.23
32.98
35.28
36.77
35.18
26.45
35.18
31.22
89
22.02
P/E ratio (avg)x
31.59
33.76
37.42
34.59
36.29
40.02
41.89
41.09
43.94
42.18
29.15
41.89
38.72
6
7.950
EV/EBITx
27.07
25.71
25.36
26.45
27.74
32.39
37.23
43.07
46.30
43.55
19.16
43.07
30.07
63
21.29
FCF yield (avg)%
28.25
25.41
24.03
22.07
23.96
25.09
23.37
23.39
25.60
25.08
12.56
25.08
24.56
51
15.88
FCF margin%
19.23
20.53
22.27
21.70
22.44
25.29
27.31
30.17
29.30
28.57
10.12
28.57
23.86
88
1.070
FCF / Net incomex
0.273
0.308
0.292
0.281
0.294
0.306
0.317
0.317
0.291
0.281
0.420
0.306
0.293
22
13.61
ROIC%
14.67
12.99
11.39
9.79
9.01
9.62
11.04
12.14
10.30
8.20
12.27
10.30
10.67
88
13.23
Return on equity%
19.22
21.58
23.12
21.70
21.60
23.51
24.39
24.95
25.03
23.96
11.73
24.39
23.31
42
11.19
Return on assets%
7.27
7.77
4.90
5.71
6.43
5.79
2.94
5.16
6.63
4.84
27.75
5.16
5.75
55
0.73
EPSkr
0.31
0.31
0.36
0.38
0.38
0.43
0.44
0.46
0.51
0.51
0.79
5.64%
5.19%
—
25.03
EPS growth%
5.82
3.28
5.04
4.06
3.60
5.36
4.46
3.84
4.23
4.65
9.68
4.46
4.34
80
0.55
Bookvalue per shkr
0.54
0.53
0.53
0.48
0.42
0.43
0.37
0.35
0.31
0.30
0.85
(6.37%)
(5.03%)
—
0.21
FCF per sharekr
0.58
0.64
0.70
0.68
0.73
0.74
0.82
0.79
0.81
0.79
0.81
1.76%
2.68%
—
0.21
Dividend per shkr
0.58
0.58
0.54
0.53
0.57
0.57
0.54
0.50
0.53
0.52
0.57
(1.69%)
(1.40%)
—
21.29
Div yield (avg)%
16.71
16.75
18.79
17.19
18.49
19.60
21.49
24.21
25.68
28.65
27.77
24.21
19.20
73
3.84
Payout ratio%
20.99
19.69
22.35
19.80
17.15
17.02
14.24
11.74
14.13
12.62
14.18
14.13
17.08
49
73.81
Shares (diluted)M
96.21
98.54
102.9
109.4
122.8
122.2
126.3
149.1
152.4
173.4
72.77
7.15%
6.11%
70
2.35
Buyback yield%
6.91
7.74
6.78
3.78
5.29
6.52
9.04
7.06
4.99
6.48
24.62
6.52
6.65
62
0.552
D/E ratiox
0.273
0.238
0.257
0.251
0.262
0.277
0.253
0.259
0.227
0.210
0.963
0.253
0.255
94
26.51
Enterprise valuekr M
78.85
88.55
91.77
102.9
93.75
100.1
114.2
110.2
109.1
114.2
23.97
4.02%
3.35%
21
71.49
LT debtkr M
55.73
55.79
49.64
49.95
48.73
45.38
39.79
35.05
30.74
29.83
76.26
(9.35%)
(7.23%)
53
Cost of revenue
(0.23%)
1.02×
Operating expenses
(1.07%)
0.94×
Cash and investments
18.92%
Goodwill & intangibles
16.69%
Spread over hurdle
29.27%