59.35
Revenuekr M
99.23
101.1
101.6
102.1
104.2
107.4
110.3
110.9
114.3
116.0
61.03
2.16%
1.93%
28
12.07
Revenue growth%
7.20
5.26
5.36
4.59
3.35
3.59
2.63
0.40
3.01
4.61
15.02
3.01
4.09
11
9.68
Gross margin%
25.14
24.16
25.66
24.08
24.31
22.19
22.82
22.10
19.61
19.34
27.08
22.10
23.45
63
15.45
Operating margin%
17.56
18.93
17.11
18.13
20.31
18.72
19.76
18.03
17.31
18.53
16.18
18.53
18.33
78
8.48
Net margin%
7.58
6.58
7.36
6.93
7.77
10.38
13.22
11.62
9.44
9.58
27.83
10.38
8.60
76
10.40
P/E ratio (avg)x
28.16
31.90
32.78
32.73
36.81
37.05
37.11
35.16
38.08
37.38
29.44
37.11
35.98
21
29.63
EV/EBITx
18.75
17.53
15.54
15.29
14.88
14.31
12.92
12.96
12.03
12.82
23.58
12.92
14.59
24
13.45
FCF yield (avg)%
18.74
20.15
17.79
15.46
16.58
19.23
18.37
18.25
17.60
20.10
16.57
18.37
18.31
83
18.82
FCF margin%
11.77
10.03
10.96
9.81
9.56
11.55
11.56
13.47
16.22
14.19
28.74
13.47
11.56
26
1.001
FCF / Net incomex
0.224
0.246
0.259
0.266
0.260
0.259
0.271
0.276
0.265
0.237
1.796
0.265
0.260
76
22.15
ROIC%
27.19
24.60
24.95
26.10
23.15
22.29
22.38
23.08
23.46
22.19
16.79
22.38
23.31
17
14.97
Return on equity%
21.55
22.72
22.22
21.38
19.80
20.46
19.44
21.29
21.17
23.22
22.53
21.17
21.33
31
2.16
Return on assets%
5.29
3.16
5.19
7.68
6.87
9.47
8.45
8.33
7.66
5.31
3.81
8.33
7.26
94
0.42
EPSkr
0.27
0.26
0.25
0.28
0.28
0.29
0.31
0.34
0.38
0.43
0.46
8.89%
6.05%
—
22.10
EPS growth%
21.98
23.40
24.75
25.29
25.13
26.62
27.98
29.96
32.40
34.45
27.27
29.96
25.96
49
0.22
Bookvalue per shkr
0.38
0.40
0.36
0.34
0.34
0.31
0.30
0.30
0.30
0.30
0.34
(2.54%)
(2.29%)
—
0.57
FCF per sharekr
0.21
0.23
0.26
0.27
0.27
0.28
0.30
0.34
0.39
0.41
0.58
8.94%
8.50%
—
0.59
Dividend per shkr
0.53
0.56
0.56
0.60
0.62
0.67
0.71
0.71
0.76
0.78
0.27
4.91%
3.69%
—
12.34
Div yield (avg)%
16.73
18.51
18.55
17.79
19.67
22.20
24.17
24.46
26.28
27.09
22.99
24.46
20.94
76
4.28
Payout ratio%
2.19
1.73
2.24
1.48
2.79
1.76
2.69
2.83
0.40
0.40
4.69
1.76
1.98
18
84.21
Shares (diluted)M
125.6
124.0
126.0
146.1
142.4
137.9
150.4
178.4
188.1
212.6
83.55
8.34%
5.22%
38
23.39
Buyback yield%
15.48
13.38
10.67
9.96
7.12
7.19
8.94
9.46
11.25
12.15
4.18
9.46
10.32
27
1.661
D/E ratiox
0.460
0.526
0.610
0.706
0.670
0.759
0.768
0.721
0.748
0.751
0.605
0.751
0.713
28
87.47
Enterprise valuekr M
17.16
16.23
15.29
15.98
16.89
17.78
19.04
18.39
19.61
21.10
30.41
4.55%
0.64%
76
70.12
LT debtkr M
168.8
188.5
217.8
218.4
221.7
258.4
257.6
257.7
278.4
298.3
93.73
6.11%
7.45%
85
Cost of revenue
2.12%
1.02×
Operating expenses
1.54%
0.96×
Goodwill & intangibles
17.10%
Spread over hurdle
43.68%