82.58
Revenuekr M
160.8
158.6
155.8
156.2
156.7
157.5
161.1
159.2
156.3
155.4
91.80
(0.16%)
(0.44%)
44
3.35
Revenue growth%
8.55
5.69
7.73
7.14
5.53
8.06
8.25
9.84
8.85
6.32
2.31
8.25
7.89
6
14.97
Gross margin%
9.64
9.32
7.30
7.91
7.42
7.15
9.10
11.88
10.32
7.92
21.32
9.10
8.51
37
28.03
Operating margin%
21.37
22.36
22.02
23.21
25.67
25.14
26.17
23.86
24.15
24.81
25.40
24.81
24.00
12
13.58
Net margin%
0.40
1.11
3.16
3.95
2.25
1.36
0.40
0.77
0.47
0.63
3.93
0.63
0.94
41
29.69
P/E ratio (avg)x
11.78
11.76
10.64
10.03
9.348
8.379
8.558
8.312
9.234
9.420
7.896
8.558
9.384
53
27.93
EV/EBITx
17.43
18.11
19.37
18.21
17.92
19.52
18.06
17.87
17.91
17.23
30.16
17.91
17.99
5
5.28
FCF yield (avg)%
27.31
28.83
29.56
30.34
30.24
32.84
35.20
35.55
32.84
31.21
2.89
32.84
30.77
13
15.71
FCF margin%
5.99
6.18
7.80
5.36
4.64
5.59
3.96
4.59
4.55
4.03
23.80
4.55
5.00
15
1.676
FCF / Net incomex
0.228
0.232
0.235
0.214
0.224
0.199
0.216
0.208
0.223
0.203
1.178
0.208
0.220
62
13.00
ROIC%
8.53
10.94
11.70
12.85
11.42
8.96
11.02
8.25
9.14
11.45
23.13
9.14
10.98
10
13.38
Return on equity%
27.53
26.42
25.37
24.23
26.71
24.24
22.26
20.52
18.18
18.79
18.52
20.52
24.24
89
21.10
Return on assets%
27.08
26.16
25.39
25.88
23.35
24.84
23.36
23.79
26.63
26.12
23.55
24.84
25.63
93
0.81
EPSkr
1.10
0.99
1.09
1.14
1.03
1.13
1.02
1.10
1.18
1.23
0.87
3.71%
1.40%
—
13.20
EPS growth%
24.83
22.81
22.40
21.39
23.20
23.54
20.62
21.65
20.82
21.89
3.11
21.65
22.14
61
1.06
Bookvalue per shkr
1.22
1.27
1.44
1.60
1.67
1.68
1.87
1.91
2.17
1.98
0.99
3.54%
5.44%
—
0.51
FCF per sharekr
0.60
0.64
0.55
0.52
0.56
0.52
0.48
0.43
0.45
0.40
0.16
(6.66%)
(4.51%)
—
0.49
Dividend per shkr
0.19
0.19
0.20
0.21
0.21
0.20
0.22
0.20
0.18
0.18
1.03
(3.14%)
0.92%
—
15.24
Div yield (avg)%
29.58
30.30
28.63
31.59
28.91
29.73
28.95
26.87
24.13
24.66
8.16
26.87
28.93
11
21.69
Payout ratio%
13.82
16.46
15.21
12.22
12.91
15.91
18.28
20.96
22.04
22.65
14.58
20.96
16.18
86
40.65
Shares (diluted)M
51.87
57.54
58.45
62.48
67.00
75.44
81.68
78.10
88.67
86.14
41.86
5.15%
5.04%
8
16.24
Buyback yield%
8.30
6.40
7.70
7.65
10.05
12.38
10.52
12.93
10.88
8.54
25.72
10.88
9.29
11
0.562
D/E ratiox
1.368
1.586
1.652
1.910
1.844
2.054
2.018
2.310
2.478
2.385
0.231
2.310
1.964
83
10.32
Enterprise valuekr M
145.2
149.6
153.2
147.6
157.5
181.6
215.7
244.2
274.0
265.1
130.7
10.97%
7.06%
41
121.0
LT debtkr M
17.26
15.38
16.59
14.98
13.75
13.74
14.72
15.74
15.59
15.44
31.93
2.35%
(1.63%)
69
Cost of revenue
(0.28%)
1.02×
Operating expenses
(0.38%)
1.01×
Cash and investments
19.56%
Goodwill & intangibles
15.49%