85.89
Revenuekr M
44.06
46.21
49.31
51.57
54.80
58.89
62.02
65.08
67.94
73.03
93.22
5.91%
5.78%
29
13.22
Revenue growth%
23.24
23.92
26.08
25.30
28.07
27.52
28.83
27.16
29.84
31.51
9.36
28.83
27.34
71
3.19
Gross margin%
18.56
20.21
20.51
17.94
17.87
19.43
18.98
20.43
19.38
21.59
6.04
19.43
19.40
45
23.51
Operating margin%
32.86
31.37
31.51
30.59
28.32
26.96
27.25
26.42
26.00
25.46
13.41
26.42
27.78
93
5.56
Net margin%
12.83
10.04
11.48
11.71
12.42
13.73
16.04
13.75
16.39
19.32
21.17
16.04
13.28
42
17.56
P/E ratio (avg)x
16.52
16.95
17.28
18.26
18.28
19.22
17.13
18.36
17.11
16.51
35.71
17.13
17.20
51
22.10
EV/EBITx
30.94
28.19
28.77
30.54
32.10
30.41
31.28
26.90
29.24
25.68
10.37
29.24
29.82
23
17.81
FCF yield (avg)%
23.54
23.08
21.58
19.03
20.60
23.34
23.50
23.10
22.47
20.50
12.16
23.10
22.77
69
12.43
FCF margin%
17.31
18.42
21.13
19.93
20.89
19.90
17.77
14.86
16.13
13.34
14.62
16.13
18.10
28
0.349
FCF / Net incomex
0.850
0.830
0.837
0.861
0.811
0.804
0.791
0.743
0.696
0.697
0.118
0.743
0.808
94
15.38
ROIC%
24.34
26.05
25.40
23.50
21.26
22.34
23.81
22.62
23.28
21.79
19.04
22.62
23.39
58
13.12
Return on equity%
8.81
8.70
7.06
7.71
8.03
7.61
5.11
7.00
4.05
6.28
6.03
6.28
7.33
87
5.81
Return on assets%
22.98
25.60
27.56
29.97
31.35
33.48
32.86
30.53
32.40
31.44
8.79
32.40
30.94
28
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.50%
3.28%
—
22.38
EPS growth%
7.43
7.26
5.87
7.16
10.02
7.15
7.04
7.24
9.82
8.90
8.55
7.24
7.25
81
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.01
(3.71%)
(4.53%)
—
0.01
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
0.01
1.38%
1.68%
—
0.01
Dividend per shkr
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.09
—
10.17%
12.30%
—
17.77
Div yield (avg)%
1.82
3.32
1.30
2.62
4.92
3.71
1.90
2.64
0.40
2.68
6.43
2.64
2.63
79
8.57
Payout ratio%
29.34
30.22
31.42
31.15
28.48
28.00
26.97
27.63
26.47
23.82
2.38
26.97
28.24
45
2.321
Shares (diluted)B
2.484
2.593
2.673
2.512
2.696
2.843
2.606
2.659
2.491
2.566
2.278
(0.99%)
(0.20%)
43
25.21
Buyback yield%
25.39
27.68
24.82
27.17
25.67
26.04
23.53
22.04
19.05
20.15
13.55
22.04
25.10
27
0.673
D/E ratiox
2.736
3.010
3.265
3.361
3.730
3.688
4.268
4.537
4.751
5.176
1.602
4.537
3.709
8
38.93
Enterprise valuekr M
62.74
62.19
58.89
59.68
58.14
64.73
66.37
70.16
68.39
65.58
6.238
2.44%
0.42%
53
65.47
LT debtkr M
60.04
67.63
68.42
78.64
91.06
93.26
90.81
101.9
119.7
112.8
22.83
4.38%
7.86%
86
Cost of revenue
5.65%
0.99×
Operating expenses
5.19%
0.94×
Goodwill & intangibles
17.65%