37.70
Revenuekr M
53.84
57.51
60.96
63.58
67.38
69.78
74.58
78.28
84.27
88.36
40.00
5.57%
5.73%
44
19.00
Revenue growth%
17.70
16.37
14.44
15.65
16.45
18.46
20.76
22.41
24.14
25.45
15.74
22.41
18.08
57
15.35
Gross margin%
17.40
16.53
18.54
20.12
17.49
16.06
16.63
19.02
20.87
22.90
10.64
19.02
18.01
86
18.74
Operating margin%
12.91
13.19
13.29
15.10
13.96
16.23
15.43
15.69
13.15
12.27
5.75
15.43
13.62
67
20.81
Net margin%
35.94
38.69
41.51
40.64
40.05
41.51
43.03
41.16
44.08
43.73
17.50
43.03
41.33
64
30.02
P/E ratio (avg)x
11.85
11.37
10.91
9.915
10.41
11.51
12.20
12.58
13.98
15.57
31.12
12.58
11.68
90
36.86
EV/EBITx
15.49
17.87
17.62
17.07
16.40
18.62
17.60
17.23
18.62
18.67
15.35
18.62
17.61
8
8.75
FCF yield (avg)%
18.88
18.20
15.85
16.98
14.76
14.49
13.31
12.55
11.75
13.43
18.83
13.31
14.63
16
19.85
FCF margin%
0.98
1.62
0.40
3.03
2.59
3.39
3.36
3.00
5.99
8.78
10.67
3.39
3.02
23
0.636
FCF / Net incomex
2.170
2.514
2.802
3.036
3.527
3.525
3.526
3.305
3.752
3.882
1.322
3.526
3.415
90
13.44
ROIC%
21.45
19.56
18.07
16.00
18.86
16.11
13.51
13.27
10.95
13.88
15.85
13.51
16.06
21
14.92
Return on equity%
3.93
2.30
3.45
0.67
0.40
3.11
4.16
2.50
4.50
7.07
10.31
4.16
3.28
44
16.12
Return on assets%
12.33
11.50
13.60
13.83
12.24
10.86
13.33
12.81
15.50
13.10
11.67
13.10
12.95
38
2.49
EPSkr
4.28
4.93
4.98
5.15
5.41
6.37
6.72
7.44
7.39
7.59
2.66
7.01%
5.42%
—
27.14
EPS growth%
16.69
14.07
11.66
9.61
11.59
11.45
10.36
12.95
13.07
13.89
16.12
12.95
12.30
51
3.92
Bookvalue per shkr
5.08
4.67
4.40
4.29
4.10
4.54
4.93
4.59
4.72
5.18
2.31
4.83%
(0.36%)
—
1.53
FCF per sharekr
1.93
1.89
2.20
2.58
2.51
2.72
3.23
3.81
4.25
4.54
0.74
12.58%
9.71%
—
4.57
Dividend per shkr
1.77
2.00
1.94
1.95
2.24
2.45
2.25
2.20
2.47
2.57
2.74
2.79%
3.56%
—
7.16
Div yield (avg)%
22.07
19.53
17.51
18.00
20.82
23.78
22.36
22.59
20.47
19.57
14.40
22.36
20.64
76
26.18
Payout ratio%
8.71
11.25
11.66
14.36
12.64
11.49
14.09
12.00
12.13
14.97
27.49
12.13
12.07
10
7.366
Shares (diluted)M
8.710
8.108
8.717
8.800
8.232
7.976
7.718
8.779
8.624
7.965
7.407
(0.66%)
(1.75%)
32
28.39
Buyback yield%
13.83
13.46
10.54
8.31
10.39
9.55
9.99
7.68
8.45
6.44
7.03
8.45
9.77
84
0.539
D/E ratiox
0.185
0.195
0.192
0.211
0.235
0.211
0.222
0.202
0.202
0.200
1.310
0.202
0.202
38
11.13
Enterprise valuekr M
6.742
7.613
7.763
8.343
8.861
9.232
10.09
11.11
12.38
12.06
10.73
6.36%
5.00%
15
34.80
LT debtkr M
81.04
79.66
91.26
94.09
100.9
112.3
106.8
117.8
115.7
129.4
24.20
5.11%
5.85%
81
Cost of revenue
5.73%
1.00×
Operating expenses
6.18%
1.04×
Cash and investments
17.73%
Goodwill & intangibles
13.93%
Spread over hurdle
(1.39%)