69.81
Revenuekr M
55.38
58.23
61.19
62.03
64.50
67.55
71.29
74.67
76.45
78.28
71.42
3.95%
4.08%
65
19.06
Revenue growth%
3.66
1.57
1.42
0.54
0.40
0.40
0.93
0.95
1.51
1.45
23.92
0.95
1.18
6
22.72
Gross margin%
22.11
24.34
25.60
23.77
22.50
24.43
23.91
21.26
21.90
19.68
13.18
21.90
23.14
24
3.41
Operating margin%
29.53
30.95
32.13
30.74
27.96
27.23
24.61
25.46
27.77
25.28
12.78
25.46
27.86
86
14.28
Net margin%
9.99
8.41
9.27
12.16
10.64
8.98
8.77
11.03
13.19
11.28
22.02
11.03
10.31
12
24.04
P/E ratio (avg)x
35.20
32.36
33.65
31.17
31.42
29.52
28.80
28.24
25.99
27.63
35.13
28.24
30.35
20
37.49
EV/EBITx
14.99
13.69
11.89
11.18
9.674
8.268
8.372
8.053
7.220
6.937
16.23
8.053
9.023
67
22.68
FCF yield (avg)%
23.36
21.38
24.23
26.11
27.34
25.29
26.32
28.82
30.17
29.69
5.30
28.82
26.21
49
15.43
FCF margin%
0.97
0.63
0.40
1.77
2.19
0.64
2.48
2.60
0.40
1.28
15.07
1.28
1.12
70
0.848
FCF / Net incomex
1.871
1.769
1.901
1.916
1.840
1.679
1.771
1.853
1.641
1.467
1.319
1.679
1.805
53
2.67
ROIC%
15.66
14.28
15.64
15.03
16.99
19.69
20.20
21.66
21.21
23.90
13.48
21.21
18.34
94
28.39
Return on equity%
9.90
7.63
10.14
11.18
10.28
11.92
10.56
10.97
11.96
11.96
26.32
11.92
10.76
12
16.09
Return on assets%
2.13
4.61
4.91
6.27
6.26
3.72
4.58
6.10
4.15
6.93
28.10
4.58
4.76
20
0.29
EPSkr
0.37
0.40
0.43
0.46
0.45
0.49
0.53
0.49
0.50
0.46
0.30
0.55%
1.87%
—
18.19
EPS growth%
27.67
28.08
25.34
23.37
26.04
27.87
28.14
30.75
29.44
31.61
15.06
29.44
27.97
54
0.83
Bookvalue per shkr
0.29
0.32
0.34
0.35
0.35
0.39
0.38
0.41
0.45
0.47
0.80
6.22%
3.72%
—
0.58
FCF per sharekr
0.32
0.32
0.35
0.39
0.44
0.49
0.46
0.45
0.51
0.49
0.67
2.02%
5.82%
—
0.67
Dividend per shkr
0.82
0.79
0.78
0.90
0.87
0.99
1.03
1.03
0.97
0.92
0.21
1.28%
2.68%
—
6.13
Div yield (avg)%
9.49
8.55
10.39
10.03
12.00
10.50
12.41
10.44
7.98
9.47
15.31
10.44
10.21
47
17.70
Payout ratio%
17.73
19.01
17.92
15.53
16.02
15.75
13.37
10.41
12.44
15.29
2.49
13.37
15.64
88
76.11
Shares (diluted)M
93.17
94.77
86.57
93.54
102.5
99.95
111.7
115.0
109.5
115.2
75.83
2.35%
2.68%
64
16.62
Buyback yield%
15.87
13.36
10.57
13.28
13.85
11.50
10.30
9.22
9.43
12.26
16.33
10.30
11.88
32
1.372
D/E ratiox
1.094
1.196
1.337
1.305
1.510
1.607
1.591
1.776
1.953
2.217
0.587
1.776
1.551
28
87.66
Enterprise valuekr M
37.67
38.96
38.11
38.60
41.24
46.27
48.11
52.19
48.17
45.16
91.60
1.84%
0.96%
92
81.65
LT debtkr M
20.74
19.68
22.39
22.92
22.00
19.92
22.82
25.54
23.97
24.16
84.11
1.89%
0.68%
40
Cost of revenue
4.40%
1.03×
Operating expenses
4.01%
0.99×
Goodwill & intangibles
15.97%
Spread over hurdle
(0.77%)