2.191
Revenuekr M
1.727
1.784
1.818
1.928
1.982
2.090
2.210
2.309
2.400
2.534
2.298
5.04%
4.26%
12
21.79
Revenue growth%
24.97
22.24
22.14
20.23
17.77
18.59
18.27
18.59
17.22
15.77
15.22
18.27
18.59
43
20.92
Gross margin%
0.66
0.78
0.95
0.40
1.19
1.46
2.38
2.37
3.42
2.74
15.44
2.38
1.33
51
16.73
Operating margin%
10.53
8.99
11.90
13.08
12.44
14.88
14.27
12.60
11.79
11.89
28.75
12.60
12.17
11
16.66
Net margin%
9.99
7.89
7.13
4.20
5.36
6.95
9.45
8.34
11.08
11.51
22.77
9.45
8.12
71
17.02
P/E ratio (avg)x
52.07
62.27
61.74
71.22
70.96
81.74
93.77
111.6
113.2
109.1
24.98
109.1
76.48
39
32.82
EV/EBITx
8.069
8.100
7.773
8.431
7.505
7.741
7.440
6.517
6.028
5.287
17.88
6.517
7.623
83
12.14
FCF yield (avg)%
9.66
10.57
11.34
10.42
7.81
9.30
10.66
9.77
7.46
8.69
13.22
9.30
9.72
81
11.56
FCF margin%
4.08
4.65
7.32
7.48
5.61
4.91
2.27
0.40
0.40
0.40
14.74
0.40
4.36
25
1.753
FCF / Net incomex
1.688
1.955
1.816
1.710
1.739
1.797
1.943
1.882
1.971
2.274
1.475
1.943
1.849
66
13.75
ROIC%
5.79
2.95
2.43
0.45
0.40
0.40
0.40
0.40
0.40
0.40
9.28
0.40
0.40
11
27.18
Return on equity%
10.67
8.79
10.84
8.96
10.67
11.66
14.17
12.77
15.12
13.76
19.48
13.76
11.25
82
13.59
Return on assets%
14.75
14.46
15.91
14.91
16.90
19.48
21.88
21.06
21.08
23.51
21.47
21.08
18.19
34
—
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
9.60%
8.22%
—
15.47
EPS growth%
18.04
18.85
16.81
15.18
17.46
14.78
17.22
18.18
16.96
16.06
6.44
16.96
17.09
70
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
(2.16%)
0.53%
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
(3.85%)
(2.86%)
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
(3.34%)
(0.66%)
—
15.86
Div yield (avg)%
25.99
28.06
25.13
24.06
26.63
29.55
32.35
33.67
34.00
32.86
25.45
32.86
28.80
45
13.24
Payout ratio%
14.26
16.73
19.44
19.17
16.71
19.50
20.42
21.46
23.17
21.16
14.32
21.16
19.47
71
194.0
Shares (diluted)M
196.2
193.4
176.5
187.8
176.2
160.7
171.6
150.9
162.9
147.1
199.0
(3.54%)
(2.82%)
39
28.31
Buyback yield%
4.04
5.53
5.82
8.58
8.92
10.22
11.82
10.40
9.77
7.19
22.14
10.22
8.75
78
0.716
D/E ratiox
1.395
1.355
1.234
1.114
1.131
1.178
1.139
1.193
1.092
0.952
0.212
1.139
1.159
36
2.464
Enterprise valuekr M
0.446
0.489
0.572
0.667
0.711
0.762
0.739
0.699
0.698
0.694
2.147
(0.50%)
4.70%
71
1.542
LT debtkr M
0.451
0.512
0.566
0.562
0.590
0.560
0.591
0.598
0.651
0.645
2.194
1.80%
4.18%
56
Cost of revenue
4.54%
1.03×
Operating expenses
3.77%
0.95×
Cash and investments
18.70%
Goodwill & intangibles
15.79%
Spread over hurdle
10.70%