15.11
Revenuekr M
11.42
12.06
12.84
13.48
13.79
14.52
15.02
15.86
16.23
16.85
15.68
4.08%
4.48%
8
22.40
Revenue growth%
8.14
9.17
6.60
4.94
3.79
3.98
2.65
1.25
0.40
0.40
16.51
1.25
3.89
43
18.95
Gross margin%
24.71
22.47
20.10
18.33
21.12
21.37
22.67
19.84
18.02
20.26
12.38
20.26
20.69
46
8.74
Operating margin%
15.28
18.20
16.94
17.85
19.49
18.70
20.35
21.41
18.61
20.82
15.51
20.35
18.66
58
7.73
Net margin%
15.68
12.76
13.50
12.36
10.44
8.69
7.24
7.42
7.29
8.78
10.95
7.42
9.61
15
34.24
P/E ratio (avg)x
11.37
12.07
11.19
10.40
10.66
11.98
11.30
10.73
12.26
11.60
25.15
11.60
11.34
11
10.08
EV/EBITx
31.17
30.52
33.76
33.82
37.05
41.85
46.93
50.93
55.78
63.34
35.77
50.93
39.45
64
21.38
FCF yield (avg)%
32.91
35.22
34.49
34.50
33.86
35.24
32.54
33.22
33.09
32.55
22.11
33.09
33.54
28
16.26
FCF margin%
13.05
12.49
13.55
11.31
12.24
12.66
12.18
14.92
13.70
13.29
14.04
13.29
12.85
33
0.123
FCF / Net incomex
1.168
1.124
1.207
1.249
1.241
1.141
1.160
1.215
1.265
1.184
0.682
1.184
1.196
39
15.35
ROIC%
8.89
9.50
11.43
9.76
10.91
8.25
9.00
10.58
8.73
9.64
23.51
9.00
9.57
37
20.94
Return on equity%
10.80
11.88
10.85
12.14
12.45
13.35
15.54
15.01
14.90
13.09
24.05
14.90
12.77
93
14.50
Return on assets%
23.46
24.29
24.76
25.91
28.41
25.44
26.96
28.56
27.26
29.63
17.75
27.26
26.44
71
0.69
EPSkr
0.39
0.37
0.35
0.30
0.29
0.25
0.25
0.27
0.26
0.23
0.74
(4.09%)
(4.50%)
—
17.48
EPS growth%
25.31
23.61
24.22
24.21
25.45
25.91
25.53
24.77
23.07
24.86
16.31
24.86
24.82
8
0.59
Bookvalue per shkr
0.96
0.93
1.05
1.15
1.27
1.34
1.58
1.53
1.63
1.73
0.80
6.41%
7.58%
—
0.67
FCF per sharekr
0.53
0.49
0.49
0.52
0.58
0.61
0.57
0.61
0.55
0.61
0.80
0.87%
2.40%
—
0.79
Dividend per shkr
0.67
0.69
0.65
0.63
0.58
0.58
0.56
0.51
0.46
0.51
0.61
(2.51%)
(3.02%)
—
12.61
Div yield (avg)%
9.74
12.51
10.46
12.02
14.36
15.90
14.92
16.84
14.39
14.88
25.08
14.92
14.38
28
26.54
Payout ratio%
23.82
22.87
23.91
25.44
23.82
22.34
22.67
20.66
19.73
19.58
10.03
20.66
22.77
36
17.30
Shares (diluted)M
24.00
23.79
27.93
28.51
32.20
36.00
41.21
45.96
46.38
48.73
16.89
8.64%
8.76%
28
19.47
Buyback yield%
36.46
36.21
33.26
35.46
35.13
32.48
34.59
34.05
32.47
30.96
5.13
32.48
34.32
82
0.443
D/E ratiox
0.920
0.824
0.733
0.797
0.776
0.849
0.805
0.873
0.766
0.754
1.314
0.805
0.801
60
3.063
Enterprise valuekr M
27.19
30.22
29.15
27.14
30.99
34.46
34.58
36.99
34.75
35.15
16.96
2.55%
3.75%
13
10.08
LT debtkr M
15.37
16.64
15.64
16.48
18.61
21.04
20.42
21.76
20.88
21.93
12.40
3.34%
3.05%
75
Cost of revenue
4.49%
1.00×
Operating expenses
4.71%
1.02×
Cash and investments
20.98%