86.55
Revenuekr M
78.35
85.61
91.69
97.77
105.3
112.1
121.8
133.5
145.2
155.2
93.77
8.06%
8.06%
66
28.91
Revenue growth%
12.57
15.42
17.75
19.90
16.97
17.62
15.88
17.53
19.65
20.11
16.49
17.62
17.57
18
20.82
Gross margin%
6.90
5.65
7.55
6.31
3.47
3.52
4.86
2.34
1.92
1.93
20.08
2.34
4.19
49
26.58
Operating margin%
25.90
26.16
24.42
21.85
19.26
17.43
16.79
15.57
14.18
13.44
27.34
15.57
18.35
6
14.45
Net margin%
11.07
9.47
12.26
9.98
10.40
9.44
9.48
8.31
6.90
8.21
25.58
8.31
9.47
8
18.26
P/E ratio (avg)x
32.22
28.78
26.52
28.89
30.37
27.61
25.26
22.40
21.34
20.37
15.79
22.40
27.07
79
13.19
EV/EBITx
22.48
24.47
27.23
24.05
23.28
25.13
27.82
25.98
28.81
29.06
13.68
27.82
25.55
16
24.54
FCF yield (avg)%
8.19
7.14
6.85
8.48
9.64
10.78
8.04
5.95
8.55
10.13
20.61
8.55
8.34
90
13.50
FCF margin%
23.72
26.16
26.83
28.32
26.68
28.92
26.50
29.05
30.43
31.90
25.20
29.05
27.57
22
1.162
FCF / Net incomex
1.924
1.818
2.068
1.974
1.843
2.008
2.157
2.129
2.361
2.510
0.667
2.157
2.038
89
25.92
ROIC%
23.69
25.19
25.54
23.12
23.47
21.14
21.18
21.30
19.22
21.54
24.88
21.18
22.33
20
11.44
Return on equity%
4.31
6.88
8.68
6.70
5.60
6.81
6.66
7.75
7.62
5.96
14.05
6.81
6.76
40
18.00
Return on assets%
19.97
18.48
15.86
14.58
13.29
11.71
11.62
8.79
10.95
11.63
28.12
11.62
12.50
53
0.19
EPSkr
0.43
0.48
0.48
0.48
0.47
0.48
0.47
0.46
0.48
0.55
0.19
3.37%
2.31%
—
16.33
EPS growth%
3.71
6.27
7.20
10.15
11.56
9.67
7.26
9.54
9.87
8.15
23.26
9.54
8.84
51
1.04
Bookvalue per shkr
0.67
0.65
0.72
0.83
0.98
1.09
1.10
1.20
1.16
1.28
0.93
5.53%
6.92%
—
0.45
FCF per sharekr
1.05
0.96
1.03
1.01
0.99
1.00
0.95
1.01
0.97
0.96
0.82
(0.52%)
(1.87%)
—
0.97
Dividend per shkr
0.38
0.41
0.43
0.48
0.50
0.52
0.57
0.59
0.56
0.57
0.19
2.77%
4.04%
—
6.44
Div yield (avg)%
0.40
2.37
0.93
0.40
2.24
4.71
2.21
0.40
0.40
2.54
11.95
2.21
1.57
73
23.88
Payout ratio%
4.07
1.17
3.21
3.81
4.71
2.07
3.05
0.40
1.17
1.49
3.91
1.49
2.56
19
25.69
Shares (diluted)M
23.44
23.52
21.75
24.32
24.84
24.40
24.53
24.33
24.75
23.94
25.72
(0.73%)
(0.66%)
81
20.57
Buyback yield%
10.56
12.93
15.77
13.38
15.48
17.79
18.56
17.52
14.84
15.15
27.63
17.52
15.32
90
0.473
D/E ratiox
1.675
1.982
1.901
2.003
2.368
2.411
2.627
2.525
2.980
3.122
0.470
2.627
2.390
21
85.30
Enterprise valuekr M
94.22
96.31
91.75
98.03
91.30
89.72
86.65
83.21
82.91
81.75
144.4
(2.19%)
(1.40%)
60
133.8
LT debtkr M
32.17
34.69
37.96
43.43
47.13
46.88
54.19
61.06
65.94
72.25
61.73
8.92%
8.77%
45
Cost of revenue
8.15%
1.01×
Operating expenses
7.54%
0.95×
Spread over hurdle
(4.20%)