262.6
Revenuekr M
312.5
339.8
370.3
397.1
425.0
451.0
491.9
534.3
582.1
618.6
279.5
7.80%
8.01%
19
21.81
Revenue growth%
16.09
17.41
14.75
12.62
15.49
17.83
19.28
18.09
16.28
14.31
29.54
17.83
16.18
54
21.50
Gross margin%
30.36
27.90
29.88
28.30
25.44
24.11
24.87
24.05
23.17
23.93
9.05
24.05
25.16
15
27.85
Operating margin%
9.19
6.55
9.41
8.43
10.35
10.37
12.40
10.01
12.06
10.31
10.74
10.37
10.16
29
28.87
Net margin%
0.84
2.20
0.40
0.40
2.11
4.38
2.64
0.40
2.52
2.08
28.77
2.52
2.10
9
27.10
P/E ratio (avg)x
8.475
7.345
7.654
7.721
7.539
6.609
5.866
6.325
5.512
5.824
24.63
5.866
6.977
93
18.16
EV/EBITx
15.30
13.21
13.50
12.96
13.39
14.56
15.11
14.69
13.26
14.13
12.76
14.56
13.82
44
10.78
FCF yield (avg)%
15.87
15.96
14.08
14.71
13.11
10.95
11.74
8.83
7.92
7.23
13.34
8.83
12.42
42
8.79
FCF margin%
26.03
28.99
26.08
28.16
25.23
24.35
27.24
27.09
25.78
26.25
7.72
26.25
26.17
67
1.437
FCF / Net incomex
0.189
0.177
0.158
0.152
0.151
0.134
0.134
0.139
0.133
0.130
1.708
0.134
0.145
52
3.90
ROIC%
10.09
11.09
13.53
12.12
9.88
11.55
9.85
12.72
10.18
9.77
8.03
10.18
10.63
83
23.11
Return on equity%
1.33
3.01
0.40
0.91
0.95
2.18
2.70
1.92
2.82
2.87
8.34
2.70
2.05
25
27.82
Return on assets%
9.57
9.37
11.53
11.54
9.24
11.67
9.74
12.03
10.78
11.64
12.42
11.64
11.16
57
0.93
EPSkr
0.55
0.59
0.65
0.63
0.75
0.71
0.76
0.83
0.94
1.00
1.00
6.10%
7.80%
—
2.86
EPS growth%
15.20
15.80
13.93
12.24
12.08
12.68
12.53
13.15
13.69
16.65
14.49
13.15
13.42
25
0.73
Bookvalue per shkr
0.63
0.65
0.56
0.55
0.58
0.53
0.57
0.53
0.45
0.46
0.44
(4.48%)
(2.98%)
—
0.32
FCF per sharekr
0.83
0.93
1.03
1.12
1.24
1.26
1.35
1.49
1.50
1.74
0.26
6.90%
7.76%
—
1.11
Dividend per shkr
0.74
0.65
0.57
0.56
0.60
0.63
0.62
0.64
0.60
0.54
1.65
(1.87%)
(3.57%)
—
9.41
Div yield (avg)%
8.38
6.55
5.59
6.02
5.78
3.82
4.52
3.51
1.75
3.93
2.17
3.82
5.06
38
7.37
Payout ratio%
4.93
5.36
3.36
6.02
6.13
8.62
8.06
10.21
13.05
14.32
26.47
10.21
7.10
7
208.8
Shares (diluted)M
186.4
159.7
167.2
164.2
175.5
168.7
179.0
185.9
171.7
167.8
210.8
(0.89%)
(1.42%)
91
13.78
Buyback yield%
29.95
30.57
29.35
27.96
26.44
23.82
25.26
23.56
24.96
27.56
5.40
24.96
27.00
28
1.700
D/E ratiox
1.462
1.529
1.609
1.650
1.752
1.963
1.930
2.078
1.983
1.931
1.552
1.963
1.841
65
340.5
Enterprise valuekr M
178.3
173.0
178.0
181.4
203.0
219.8
228.8
210.8
216.2
216.5
336.7
1.30%
1.96%
26
89.43
LT debtkr M
455.2
497.2
508.9
527.6
568.9
643.7
699.7
764.9
831.1
976.7
616.7
11.42%
9.45%
13
Cost of revenue
7.81%
0.98×
Operating expenses
8.46%
1.04×
Cash and investments
19.49%
Property and equipment
15.77%