6.287
Revenuekr M
8.098
8.854
9.509
10.38
11.49
12.51
13.23
14.55
15.86
17.55
6.419
8.84%
8.65%
46
10.32
Revenue growth%
11.23
10.83
10.17
10.17
8.24
9.06
8.53
8.03
5.38
4.42
13.73
8.03
8.80
40
11.23
Gross margin%
22.60
19.63
16.82
16.00
18.50
16.26
15.98
13.82
16.69
17.90
9.51
16.26
16.76
68
9.53
Operating margin%
28.60
31.54
33.54
35.95
38.68
40.11
38.57
37.34
38.28
41.26
4.37
38.57
37.81
40
2.35
Net margin%
21.25
21.86
24.77
27.29
29.05
28.26
27.51
28.43
28.76
25.80
8.64
28.26
27.40
38
26.19
P/E ratio (avg)x
18.04
19.64
22.42
21.90
25.82
25.50
26.89
30.24
31.94
33.28
17.59
30.24
25.66
13
7.750
EV/EBITx
29.23
28.98
26.77
22.78
22.93
23.78
22.26
22.22
23.88
24.84
33.65
23.78
23.83
7
25.15
FCF yield (avg)%
8.87
8.42
9.41
10.12
11.20
9.26
11.22
9.07
10.90
8.78
7.24
9.26
9.33
22
25.84
FCF margin%
20.59
17.82
16.50
15.42
16.98
15.81
16.50
14.70
17.23
14.82
10.38
15.81
16.50
51
0.818
FCF / Net incomex
1.403
1.231
1.268
1.325
1.344
1.227
1.112
1.105
1.030
0.963
0.994
1.105
1.229
47
24.47
ROIC%
3.50
6.41
5.50
2.82
2.21
0.40
0.40
1.88
3.29
1.98
8.10
1.88
2.52
45
10.70
Return on equity%
14.72
16.37
15.04
12.93
10.49
11.16
11.71
13.47
11.29
11.18
18.49
11.29
12.32
6
18.34
Return on assets%
3.16
4.49
5.72
7.88
10.57
11.02
13.57
10.76
13.73
14.59
24.28
13.57
10.66
79
0.46
EPSkr
0.48
0.46
0.49
0.57
0.63
0.68
0.81
0.86
0.96
1.03
0.47
10.18%
9.43%
—
29.65
EPS growth%
4.76
5.71
3.87
4.99
2.05
4.38
2.97
1.83
2.73
4.96
19.48
2.97
4.12
17
0.19
Bookvalue per shkr
1.10
1.14
1.35
1.43
1.54
1.53
1.77
2.05
2.10
2.29
0.60
8.24%
7.91%
—
0.59
FCF per sharekr
0.38
0.41
0.40
0.45
0.43
0.41
0.42
0.46
0.47
0.50
0.32
2.83%
2.27%
—
0.21
Dividend per shkr
0.46
0.51
0.50
0.57
0.58
0.56
0.58
0.65
0.75
0.82
0.17
7.17%
6.61%
—
19.83
Div yield (avg)%
12.16
11.46
10.91
9.13
9.51
10.94
9.30
11.49
11.47
13.08
14.29
11.47
11.20
58
29.49
Payout ratio%
20.88
22.70
25.34
26.32
23.61
24.50
26.87
28.78
31.78
30.69
26.29
28.78
25.83
83
9.483
Shares (diluted)M
10.32
11.28
10.95
12.54
12.05
13.09
13.20
12.27
12.10
12.01
9.549
(0.07%)
0.69%
13
12.31
Buyback yield%
20.08
18.95
20.42
19.10
16.77
16.01
17.43
19.34
17.87
20.35
15.95
17.87
19.03
94
1.618
D/E ratiox
1.497
1.734
1.788
1.879
1.810
1.983
2.168
2.175
2.261
2.202
0.816
2.175
1.931
6
9.750
Enterprise valuekr M
12.40
12.37
11.05
11.22
10.47
10.17
10.01
8.886
7.948
7.086
12.01
(7.51%)
(6.13%)
35
7.422
LT debtkr M
5.590
5.569
5.221
5.639
5.256
4.775
4.325
4.208
4.435
4.168
2.899
(4.53%)
(3.91%)
72
Cost of revenue
8.37%
0.97×
Operating expenses
9.25%
1.06×
Cash and investments
18.09%
Goodwill & intangibles
16.87%