53.26
Revenuekr M
70.53
73.86
78.35
84.80
89.05
94.27
100.4
108.4
117.1
124.9
58.09
6.99%
6.70%
72
27.63
Revenue growth%
12.70
13.72
12.83
13.18
13.48
11.76
8.82
8.59
8.47
11.32
20.32
8.82
12.23
87
28.93
Gross margin%
27.15
26.74
27.26
27.76
27.78
25.32
22.82
24.49
26.18
24.72
16.81
24.72
26.46
30
29.85
Operating margin%
19.62
21.92
22.45
21.99
22.32
23.70
21.70
20.19
19.42
16.60
5.02
20.19
21.81
17
17.56
Net margin%
13.54
11.16
10.66
12.88
10.02
12.66
11.22
12.07
14.40
11.91
23.61
12.07
11.99
46
32.91
P/E ratio (avg)x
25.11
25.87
23.85
23.05
21.35
21.83
19.72
21.39
21.67
19.59
7.339
21.39
21.75
69
37.28
EV/EBITx
60.21
65.65
70.57
71.34
86.74
91.82
99.46
112.2
127.1
137.6
6.120
112.2
89.28
53
20.63
FCF yield (avg)%
28.45
29.50
30.14
30.66
31.53
28.94
31.12
32.61
29.61
29.67
6.80
29.67
29.91
56
14.30
FCF margin%
8.03
9.44
8.93
6.69
9.39
9.70
7.56
6.81
9.78
7.09
25.22
7.56
8.48
82
1.623
FCF / Net incomex
0.157
0.171
0.170
0.157
0.155
0.164
0.178
0.172
0.153
0.149
1.388
0.164
0.161
66
8.33
ROIC%
27.03
25.60
27.23
25.59
23.66
25.38
26.17
23.57
23.24
23.04
18.26
23.57
25.49
11
24.86
Return on equity%
14.37
11.39
13.09
11.92
12.84
11.40
11.73
14.30
13.40
11.57
22.08
11.73
12.38
50
12.68
Return on assets%
21.09
18.37
20.91
18.26
20.39
23.22
21.95
21.36
21.63
20.40
16.32
21.63
21.00
27
1.59
EPSkr
1.99
2.32
2.72
2.77
2.94
3.18
3.11
3.10
3.22
3.55
1.72
3.84%
6.21%
—
3.33
EPS growth%
2.76
2.32
0.66
0.40
0.40
0.40
0.40
0.40
0.40
1.76
28.58
0.40
0.40
75
1.72
Bookvalue per shkr
2.22
2.36
2.58
2.87
2.88
2.92
3.23
3.20
3.05
3.01
0.27
0.87%
3.67%
—
1.31
FCF per sharekr
0.81
0.76
0.76
0.83
0.74
0.65
0.59
0.59
0.64
0.64
0.30
(3.03%)
(1.76%)
—
0.90
Dividend per shkr
0.73
0.77
0.69
0.70
0.65
0.65
0.63
0.64
0.68
0.67
1.12
0.81%
(0.52%)
—
20.74
Div yield (avg)%
13.52
13.30
16.01
18.68
15.90
14.27
16.32
17.80
20.19
23.11
18.18
17.80
16.17
59
29.32
Payout ratio%
1.88
4.36
1.60
0.40
0.40
2.81
4.71
6.66
7.77
6.38
10.98
6.38
3.59
17
58.92
Shares (diluted)M
82.05
91.02
89.37
99.46
97.45
94.82
100.4
109.6
108.4
106.6
58.12
1.81%
3.97%
43
20.85
Buyback yield%
10.83
8.86
5.93
5.44
5.26
5.27
6.54
6.61
3.81
0.88
21.30
5.27
5.68
58
1.585
D/E ratiox
1.248
1.263
1.270
1.314
1.473
1.510
1.446
1.534
1.489
1.612
1.203
1.510
1.459
68
13.24
Enterprise valuekr M
50.40
50.05
46.41
41.86
41.90
43.47
40.63
37.27
37.44
37.60
84.51
(2.14%)
(2.23%)
67
53.54
LT debtkr M
49.99
48.26
46.64
52.10
55.19
60.36
57.83
59.82
67.37
78.07
83.98
7.18%
4.89%
27
Cost of revenue
6.41%
0.97×
Operating expenses
7.41%
1.07×
Cash and investments
18.58%
Spread over hurdle
49.67%