33.08
Revenuekr M
150.9
154.9
155.7
157.6
161.8
168.8
168.2
171.6
175.7
178.8
36.81
2.02%
1.91%
23
4.41
Revenue growth%
14.02
15.20
15.02
14.04
16.25
18.65
17.98
19.33
20.01
19.18
14.62
19.18
17.11
13
22.91
Gross margin%
31.35
32.74
33.15
34.39
31.97
31.25
29.23
26.50
27.27
27.40
12.66
27.40
31.30
49
7.92
Operating margin%
24.40
21.98
22.71
24.01
23.22
25.65
27.67
30.14
31.36
32.49
7.69
30.14
25.03
28
25.18
Net margin%
22.42
21.75
22.87
23.51
22.65
23.53
21.71
18.83
20.05
17.46
4.60
20.05
22.08
83
8.836
P/E ratio (avg)x
41.44
45.77
50.26
58.89
69.36
72.19
86.48
84.14
93.04
107.5
37.88
86.48
70.78
59
27.24
EV/EBITx
47.74
50.15
55.68
56.00
61.66
71.98
75.23
80.63
85.30
83.78
33.58
80.63
66.82
12
8.99
FCF yield (avg)%
10.46
13.20
15.69
17.84
17.70
20.35
20.04
18.93
20.19
19.37
22.90
20.04
18.38
20
14.79
FCF margin%
25.59
27.03
26.70
24.95
26.30
24.21
21.96
24.62
25.13
26.21
6.01
24.62
25.36
67
0.905
FCF / Net incomex
0.372
0.386
0.456
0.531
0.605
0.616
0.734
0.769
0.795
0.925
0.445
0.769
0.610
48
4.98
ROIC%
8.81
10.97
9.75
10.27
7.34
9.89
9.75
7.83
5.73
3.09
12.52
7.83
9.28
30
4.22
Return on equity%
11.63
10.34
8.18
6.24
6.00
8.42
6.71
8.66
8.41
8.44
18.72
8.42
8.41
81
3.63
Return on assets%
15.08
16.97
19.40
20.15
19.30
20.34
21.88
23.74
22.51
20.39
24.32
21.88
20.25
38
0.01
EPSkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01%
0.75%
—
25.97
EPS growth%
21.39
23.15
23.81
25.39
25.83
25.31
27.46
26.54
25.47
23.99
21.18
25.47
25.35
9
0.02
Bookvalue per shkr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
6.90%
7.49%
—
0.03
FCF per sharekr
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
3.91%
2.97%
—
0.02
Dividend per shkr
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.02
6.72%
8.11%
—
15.92
Div yield (avg)%
21.07
23.18
24.12
24.38
26.71
24.06
21.95
22.52
22.28
22.38
21.28
22.38
22.85
40
16.05
Payout ratio%
23.93
25.87
26.43
26.49
29.31
27.58
25.79
23.19
21.05
19.60
8.97
23.19
25.83
27
3.398
Shares (diluted)B
2.581
2.790
2.628
2.686
2.779
2.407
2.607
2.591
2.663
2.295
3.473
(3.76%)
(0.99%)
59
21.29
Buyback yield%
25.50
27.55
24.96
27.27
26.72
27.73
28.36
27.76
28.74
30.64
29.08
28.36
27.64
54
0.928
D/E ratiox
1.936
2.097
2.414
2.333
2.270
2.184
2.325
2.536
2.554
2.968
1.191
2.536
2.329
73
120.2
Enterprise valuekr M
94.62
95.43
83.18
75.63
81.71
86.87
74.41
63.61
64.24
56.55
65.41
(7.10%)
(4.24%)
32
83.79
LT debtkr M
96.01
109.2
119.2
123.0
142.5
151.3
156.9
156.7
148.1
153.0
126.8
1.43%
5.61%
88
Cost of revenue
1.93%
1.00×
Operating expenses
2.19%
1.03×
Cash and investments
18.75%