80.33
Revenuekr M
108.4
109.1
109.3
107.2
108.2
108.9
107.0
106.9
105.5
107.6
86.49
(0.11%)
0.12%
14
21.39
Revenue growth%
20.46
19.13
19.54
19.14
20.35
21.92
24.27
27.02
28.70
28.78
5.35
27.02
21.19
76
20.51
Gross margin%
10.54
10.00
9.66
8.70
9.55
7.22
6.35
4.12
4.61
4.30
14.69
4.61
7.96
45
2.37
Operating margin%
3.94
2.45
4.73
3.88
4.60
2.27
3.18
1.11
0.40
0.40
5.51
1.11
2.82
58
25.10
Net margin%
28.86
28.07
29.29
28.46
26.40
26.18
23.51
20.90
23.32
23.86
18.46
23.51
26.29
20
32.03
P/E ratio (avg)x
32.78
35.44
41.06
41.44
47.20
54.11
62.59
69.44
65.07
71.11
24.22
65.07
50.65
36
30.45
EV/EBITx
15.77
17.76
19.55
23.33
23.56
27.80
27.62
32.64
36.91
42.94
29.86
32.64
25.59
84
7.08
FCF yield (avg)%
7.21
5.66
6.15
7.41
7.39
9.73
9.93
9.02
10.17
10.74
20.60
9.93
8.21
43
9.94
FCF margin%
20.35
22.89
23.00
20.50
17.60
16.47
16.88
18.54
15.70
15.33
20.74
16.47
18.07
87
0.662
FCF / Net incomex
0.438
0.432
0.469
0.460
0.473
0.487
0.526
0.625
0.681
0.802
0.125
0.625
0.480
8
19.83
ROIC%
27.72
27.72
29.97
30.89
32.12
33.99
33.70
33.91
30.96
33.12
29.16
33.70
31.54
77
29.88
Return on equity%
13.09
10.31
9.64
8.06
10.84
10.31
9.29
12.07
10.91
10.50
24.93
10.50
10.40
61
26.48
Return on assets%
17.38
18.13
15.14
15.89
18.66
19.68
18.43
21.30
22.22
23.34
6.72
21.30
18.54
61
0.23
EPSkr
0.92
0.93
0.97
0.92
1.02
1.08
1.23
1.38
1.42
1.38
0.25
6.23%
3.54%
—
22.24
EPS growth%
12.94
13.40
12.00
10.94
13.90
13.62
11.28
9.75
11.18
9.16
8.29
11.18
11.64
36
0.40
Bookvalue per shkr
0.78
0.82
0.79
0.81
0.88
0.88
0.91
1.03
0.97
0.93
0.76
1.17%
2.68%
—
0.80
FCF per sharekr
0.36
0.40
0.35
0.39
0.35
0.35
0.39
0.41
0.43
0.43
0.53
4.24%
2.20%
—
0.72
Dividend per shkr
1.17
1.38
1.37
1.33
1.53
1.66
1.81
2.10
2.11
2.37
0.13
9.19%
7.24%
—
20.68
Div yield (avg)%
8.18
11.13
10.10
7.36
4.49
6.65
7.85
5.44
3.24
2.38
20.39
5.44
7.00
30
24.42
Payout ratio%
27.75
24.95
25.69
27.51
26.32
27.40
28.72
31.21
34.06
33.81
16.47
31.21
27.63
12
34.05
Shares (diluted)M
24.66
23.42
24.99
26.55
24.35
22.19
23.13
20.07
18.92
18.56
34.15
(5.28%)
(4.30%)
49
14.59
Buyback yield%
1.85
4.42
5.90
8.55
8.37
8.59
7.33
7.11
7.75
6.68
18.25
7.33
7.22
9
1.399
D/E ratiox
1.255
1.118
1.022
0.905
0.841
0.735
0.660
0.617
0.563
0.514
0.267
0.617
0.788
83
54.23
Enterprise valuekr M
53.65
53.61
58.19
58.49
61.05
64.59
64.35
68.12
66.92
73.05
46.18
3.65%
3.10%
68
6.969
LT debtkr M
64.75
61.56
68.66
64.53
64.81
62.58
59.33
64.45
73.86
83.20
14.79
5.12%
2.84%
40
Cost of revenue
(0.29%)
0.96×
Operating expenses
1.23%
1.12×
Cash and investments
15.63%