92.69
Revenuekr M
50.62
53.06
55.70
57.94
61.10
65.67
69.24
74.54
78.80
84.76
97.54
6.76%
5.71%
38
9.60
Revenue growth%
18.18
17.11
18.68
21.30
18.92
21.30
23.54
23.76
24.37
24.15
23.16
23.76
21.30
29
12.51
Gross margin%
14.36
13.40
10.57
8.36
5.79
7.25
6.55
5.72
6.25
6.69
14.69
6.55
6.97
59
20.01
Operating margin%
20.49
20.78
18.39
20.51
19.36
20.25
22.94
24.75
23.49
25.67
20.76
23.49
20.65
74
3.29
Net margin%
32.21
31.42
33.51
31.93
31.29
33.34
32.10
34.52
34.92
32.39
7.24
33.34
32.30
59
31.56
P/E ratio (avg)x
13.79
12.58
13.59
13.31
13.88
12.47
12.40
11.46
10.45
10.46
21.70
11.46
12.52
65
20.68
EV/EBITx
20.93
24.88
28.35
31.96
33.29
39.19
44.76
52.71
57.21
58.55
12.94
52.71
36.24
92
27.02
FCF yield (avg)%
8.51
10.50
11.78
14.30
14.12
11.94
10.14
12.96
11.43
12.71
8.15
11.94
11.86
22
18.58
FCF margin%
26.83
28.47
27.98
26.10
23.65
26.51
25.87
23.64
26.16
25.94
12.57
25.94
26.13
90
1.450
FCF / Net incomex
2.696
2.807
2.741
2.936
3.186
3.077
3.142
3.251
3.701
4.379
1.101
3.251
3.110
83
6.98
ROIC%
28.22
30.48
27.69
25.15
26.01
25.32
27.72
26.01
26.86
28.02
18.34
26.86
27.27
94
19.58
Return on equity%
17.51
15.58
13.16
12.90
13.24
14.84
14.84
16.83
15.76
18.67
10.98
15.76
15.21
6
9.19
Return on assets%
21.80
19.56
21.48
19.39
21.89
21.42
22.17
19.24
18.56
19.26
20.69
19.26
20.49
55
0.11
EPSkr
0.42
0.45
0.43
0.49
0.47
0.53
0.52
0.59
0.69
0.66
0.12
7.02%
4.40%
—
20.03
EPS growth%
6.22
8.46
7.41
10.14
11.38
12.92
11.06
11.36
10.51
8.11
23.01
11.06
10.33
6
0.28
Bookvalue per shkr
0.27
0.26
0.25
0.29
0.30
0.33
0.36
0.35
0.37
0.40
0.24
5.61%
5.52%
—
0.22
FCF per sharekr
0.30
0.31
0.31
0.33
0.37
0.36
0.39
0.36
0.34
0.37
0.17
0.37%
2.95%
—
0.22
Dividend per shkr
0.10
0.09
0.10
0.12
0.11
0.12
0.13
0.13
0.14
0.16
0.21
7.18%
4.71%
—
4.29
Div yield (avg)%
7.72
5.22
7.54
9.90
7.42
8.45
9.35
6.81
8.66
10.29
19.33
8.66
8.09
38
27.98
Payout ratio%
0.52
0.85
3.53
1.82
2.78
1.30
2.37
4.79
7.06
5.04
7.84
4.79
2.58
29
115.9
Shares (diluted)M
130.1
140.6
153.7
157.4
143.2
157.1
141.4
126.5
124.3
134.6
118.8
(1.24%)
1.26%
80
27.56
Buyback yield%
31.13
33.55
32.52
35.03
33.10
33.66
33.32
32.63
29.78
28.99
3.35
32.63
32.87
45
1.552
D/E ratiox
0.883
0.880
0.891
0.892
0.832
0.831
0.801
0.759
0.730
0.802
0.685
0.801
0.832
48
99.19
Enterprise valuekr M
68.84
59.59
52.69
53.49
46.81
46.11
45.85
44.31
38.46
35.50
52.93
(5.38%)
(7.57%)
84
11.26
LT debtkr M
126.7
134.7
132.8
154.4
183.3
195.6
234.1
269.2
322.1
327.5
66.17
12.31%
11.01%
35
Cost of revenue
5.71%
1.00×
Operating expenses
6.45%
1.07×
Goodwill & intangibles
15.69%
Spread over hurdle
(5.17%)