5.893
Revenuekr M
7.227
7.148
7.107
7.075
6.986
7.178
7.186
7.225
7.445
7.345
6.201
1.01%
0.41%
14
12.49
Revenue growth%
15.24
14.50
12.67
15.35
15.96
18.62
19.65
18.27
17.60
20.36
8.05
18.62
16.78
53
12.91
Gross margin%
18.62
21.08
23.99
22.54
23.07
20.20
17.24
15.99
16.82
15.33
19.64
16.82
19.41
21
12.75
Operating margin%
0.40
0.40
0.40
0.59
0.40
0.40
2.78
3.00
5.73
7.71
24.32
3.00
0.49
22
15.18
Net margin%
20.13
20.43
22.18
23.82
23.44
26.06
23.69
22.05
22.28
25.00
10.81
23.69
22.86
87
27.69
P/E ratio (avg)x
21.50
22.21
19.85
17.01
18.21
19.59
20.97
20.06
19.89
21.26
14.24
20.06
19.98
33
22.18
EV/EBITx
12.96
12.08
11.73
11.54
10.66
10.54
10.62
10.47
10.97
9.472
32.71
10.54
10.81
60
5.37
FCF yield (avg)%
9.72
12.58
10.56
8.49
8.56
8.06
6.31
9.26
10.82
10.53
10.77
9.26
9.49
63
10.88
FCF margin%
9.96
12.54
11.91
9.62
6.67
7.53
5.09
4.61
6.82
4.10
3.51
5.09
7.18
51
0.684
FCF / Net incomex
1.441
1.411
1.358
1.313
1.302
1.400
1.472
1.457
1.391
1.485
1.764
1.457
1.405
91
11.31
ROIC%
13.68
10.78
10.88
12.91
12.79
14.40
15.66
17.75
16.98
14.01
27.83
15.66
13.84
53
25.92
Return on equity%
2.71
2.16
4.60
4.33
6.14
8.73
7.34
8.37
10.14
12.05
4.55
8.73
6.74
51
17.91
Return on assets%
8.87
9.06
7.62
6.19
5.44
4.96
7.28
6.69
9.64
10.29
14.94
7.28
7.45
5
1.26
EPSkr
0.38
0.41
0.42
0.41
0.41
0.48
0.54
0.55
0.62
0.60
1.37
7.72%
4.61%
—
16.35
EPS growth%
8.59
9.32
6.39
7.85
6.31
8.87
9.09
12.00
10.35
8.29
3.35
9.09
8.73
35
1.06
Bookvalue per shkr
1.76
1.89
2.13
2.11
2.14
2.27
2.23
2.50
2.88
3.31
0.97
9.12%
6.23%
—
0.39
FCF per sharekr
0.30
0.28
0.27
0.28
0.28
0.26
0.28
0.27
0.25
0.22
1.22
(4.97%)
(4.57%)
—
0.46
Dividend per shkr
1.16
1.23
1.32
1.42
1.23
1.35
1.18
1.04
1.06
1.12
0.84
(1.94%)
(1.15%)
—
8.48
Div yield (avg)%
22.31
21.20
22.78
24.01
24.86
26.43
29.15
28.38
29.97
28.74
2.33
28.74
25.64
68
18.87
Payout ratio%
26.81
25.27
24.35
23.39
20.82
20.60
19.79
20.97
23.24
23.59
2.96
20.97
23.31
57
8.689
Shares (diluted)M
9.033
8.292
8.277
8.819
9.203
8.940
8.331
8.982
8.857
8.439
8.548
(1.72%)
(1.47%)
55
10.36
Buyback yield%
6.17
4.31
1.75
1.91
2.64
5.23
6.90
4.74
2.26
0.72
24.76
4.74
3.48
64
0.213
D/E ratiox
0.758
0.837
0.819
0.861
0.997
1.008
1.079
1.179
1.152
1.283
0.169
1.152
1.003
14
8.527
Enterprise valuekr M
5.909
4.984
4.203
3.970
3.420
3.545
3.329
3.390
3.145
2.704
0.731
(4.59%)
(8.87%)
41
7.198
LT debtkr M
3.565
3.773
3.530
4.013
3.987
3.850
4.253
4.765
4.318
4.175
8.061
0.93%
1.67%
30
Cost of revenue
(0.14%)
0.95×
Operating expenses
1.06%
1.07×
Goodwill & intangibles
16.52%