66.88
Revenuekr M
66.43
68.33
70.91
70.31
73.06
74.98
75.55
75.36
78.34
81.03
68.25
2.09%
2.14%
91
20.55
Revenue growth%
11.28
9.44
10.48
11.64
13.45
13.54
13.91
15.13
16.12
18.96
17.82
15.13
13.49
34
23.52
Gross margin%
2.13
5.06
2.62
2.35
1.19
2.55
0.40
0.40
1.23
0.63
21.41
0.63
1.68
51
15.79
Operating margin%
21.52
23.62
25.76
23.29
24.21
22.30
21.19
23.09
24.20
22.61
7.69
22.61
23.19
36
26.71
Net margin%
3.18
3.02
1.58
0.88
0.40
0.40
0.40
2.19
3.64
5.91
18.44
2.19
1.89
85
36.56
P/E ratio (avg)x
9.893
10.29
10.98
12.86
15.26
15.58
15.81
18.12
19.22
20.50
21.74
18.12
15.42
58
26.05
EV/EBITx
17.92
19.09
20.80
23.06
25.39
26.23
29.14
30.29
31.08
34.96
18.21
30.29
25.81
36
20.76
FCF yield (avg)%
11.82
10.67
8.15
8.18
10.83
12.87
10.72
13.61
13.79
16.60
15.31
13.61
11.32
27
16.89
FCF margin%
5.58
7.22
5.49
7.53
9.15
8.20
5.87
5.85
5.63
8.43
8.41
5.87
6.54
25
1.308
FCF / Net incomex
1.869
2.193
2.444
2.876
3.351
3.453
4.020
4.672
5.215
5.414
0.669
4.672
3.402
78
26.09
ROIC%
17.01
19.37
17.56
17.70
18.33
18.28
20.20
17.92
20.26
22.00
4.88
20.20
18.31
71
2.60
Return on equity%
13.78
12.47
14.48
12.14
13.80
11.12
11.31
9.00
7.56
9.16
13.34
9.16
11.72
27
20.97
Return on assets%
28.69
31.31
29.80
32.41
32.80
33.35
32.64
31.76
31.06
28.11
3.85
31.76
31.53
53
1.55
EPSkr
1.38
1.43
1.38
1.34
1.54
1.50
1.47
1.37
1.33
1.43
1.73
(1.51%)
1.44%
—
7.01
EPS growth%
18.28
19.14
20.84
22.48
23.34
25.51
22.81
25.13
22.24
23.35
4.10
23.35
22.64
22
2.09
Bookvalue per shkr
2.68
2.52
2.49
2.61
2.68
2.91
2.78
2.64
2.78
2.77
2.01
0.70%
1.39%
—
2.21
FCF per sharekr
2.19
2.33
2.54
2.79
3.28
3.66
4.23
4.36
5.26
5.57
1.83
11.18%
10.73%
—
2.07
Dividend per shkr
1.24
1.10
1.16
1.15
1.06
1.13
1.11
1.09
1.04
0.98
1.23
(1.52%)
(1.82%)
—
4.30
Div yield (avg)%
15.85
14.52
14.28
13.25
11.48
11.11
12.84
11.78
11.65
13.28
13.54
11.78
13.04
22
24.82
Payout ratio%
24.82
27.74
30.73
28.16
30.58
31.92
30.59
31.82
29.31
27.01
15.78
30.59
29.95
94
26.87
Shares (diluted)M
43.05
47.87
49.48
53.60
50.86
55.62
58.53
60.06
65.47
67.31
27.95
5.76%
6.16%
39
16.18
Buyback yield%
20.28
21.08
20.75
21.19
22.12
19.18
19.20
19.74
21.08
21.22
29.61
19.74
20.91
36
0.221
D/E ratiox
0.712
0.621
0.633
0.629
0.585
0.636
0.567
0.574
0.546
0.528
1.307
0.567
0.603
70
39.51
Enterprise valuekr M
78.09
85.92
86.94
96.71
99.34
97.64
111.2
109.3
110.0
107.3
35.91
1.55%
4.40%
56
67.34
LT debtkr M
49.96
52.87
55.21
56.78
57.80
63.31
64.25
64.02
58.58
54.78
38.09
(1.07%)
2.22%
56
Cost of revenue
2.00%
0.99×
Operating expenses
2.11%
1.00×
Goodwill & intangibles
17.54%
Cash and investments
17.18%
Spread over hurdle
19.87%