10.16
Revenuekr M
14.08
14.77
15.60
16.26
17.01
17.91
18.85
19.32
19.65
19.90
10.44
3.19%
3.69%
15
15.02
Revenue growth%
16.87
17.41
20.19
19.91
22.33
25.20
27.81
25.08
27.23
29.09
5.82
27.23
23.71
55
28.76
Gross margin%
30.52
29.72
29.23
31.28
30.28
28.55
29.73
31.16
30.16
30.73
18.74
30.16
30.22
30
27.31
Operating margin%
1.46
1.46
2.60
3.10
4.49
5.46
4.70
5.41
7.73
8.67
12.84
5.46
4.59
84
26.18
Net margin%
0.65
2.92
3.26
2.46
2.18
4.31
1.87
1.43
2.43
3.80
12.04
2.43
2.44
6
24.77
P/E ratio (avg)x
17.39
18.76
18.51
21.28
21.58
24.57
28.79
29.65
29.84
35.29
11.28
29.65
23.08
51
8.048
EV/EBITx
24.93
27.73
32.44
32.95
34.78
40.55
47.17
54.80
55.58
58.17
12.51
54.80
37.67
77
29.15
FCF yield (avg)%
32.39
33.23
32.07
32.41
33.21
34.67
35.03
32.83
33.15
30.15
26.83
33.15
32.99
68
16.67
FCF margin%
27.09
25.15
22.59
24.33
23.37
23.11
25.74
24.39
26.84
24.66
18.84
24.66
24.53
72
1.463
FCF / Net incomex
0.405
0.398
0.426
0.450
0.402
0.403
0.407
0.434
0.479
0.499
0.326
0.434
0.416
28
28.45
ROIC%
29.69
30.56
28.10
28.44
27.27
24.80
22.57
23.78
25.66
26.25
23.88
24.80
26.76
83
13.05
Return on equity%
12.71
11.14
8.91
11.16
11.03
11.15
11.75
9.86
10.44
11.50
8.69
11.15
11.14
7
13.67
Return on assets%
13.89
14.66
14.38
15.57
12.91
12.46
14.76
16.65
17.60
20.57
19.67
16.65
14.71
35
0.11
EPSkr
0.31
0.30
0.35
0.35
0.35
0.36
0.38
0.36
0.33
0.38
0.11
1.77%
3.14%
—
15.81
EPS growth%
15.32
14.79
13.99
16.27
15.56
18.53
15.94
16.24
17.54
19.04
24.63
17.54
16.09
13
0.22
Bookvalue per shkr
0.10
0.11
0.12
0.13
0.14
0.13
0.14
0.15
0.17
0.17
0.07
4.07%
5.09%
—
0.11
FCF per sharekr
0.15
0.15
0.15
0.16
0.15
0.16
0.17
0.16
0.17
0.16
0.17
1.17%
1.27%
—
0.15
Dividend per shkr
0.09
0.09
0.10
0.12
0.14
0.16
0.16
0.19
0.22
0.21
0.06
8.93%
10.16%
—
3.22
Div yield (avg)%
1.39
4.21
3.96
6.50
9.23
10.59
10.14
11.52
13.62
16.21
19.70
11.52
9.69
36
28.80
Payout ratio%
20.30
19.29
19.31
22.13
24.26
25.72
27.01
27.33
29.11
28.54
28.56
27.33
24.99
46
34.87
Shares (diluted)M
27.32
31.05
32.42
34.30
39.61
40.91
42.87
44.52
52.05
55.06
34.08
6.81%
6.72%
92
10.02
Buyback yield%
30.66
30.69
29.86
30.57
33.07
34.31
34.84
35.24
38.02
37.66
7.47
35.24
33.69
65
1.392
D/E ratiox
1.157
1.393
1.421
1.638
1.623
1.588
1.702
1.920
2.032
2.004
1.128
1.920
1.631
78
22.09
Enterprise valuekr M
24.05
26.23
29.03
33.83
34.66
37.56
38.25
41.30
41.89
47.59
20.34
6.54%
7.84%
24
16.10
LT debtkr M
11.95
13.19
15.04
16.09
15.99
17.46
17.15
16.18
15.58
15.56
10.47
(0.54%)
2.63%
20
Cost of revenue
3.49%
0.98×
Operating expenses
4.17%
1.05×
Return on capital
157.03%
Spread over hurdle
148.51%