67.42
Revenuekr M
92.34
98.42
103.1
109.7
118.0
124.5
134.5
144.3
155.3
169.1
69.51
7.46%
7.13%
17
26.50
Revenue growth%
3.44
3.10
2.87
3.94
4.39
4.33
4.29
5.98
6.58
6.62
23.50
5.98
4.31
49
19.26
Gross margin%
24.01
23.58
23.81
26.13
28.08
25.26
28.17
31.14
31.08
33.19
15.12
31.08
27.10
87
14.10
Operating margin%
15.92
16.26
15.14
12.94
12.36
9.98
10.87
13.14
11.65
12.35
28.58
11.65
12.65
77
6.23
Net margin%
9.91
10.08
12.87
13.62
11.86
14.54
16.63
17.34
15.15
17.42
12.43
16.63
14.08
79
27.26
P/E ratio (avg)x
50.09
50.08
58.30
58.11
67.98
67.10
68.68
66.11
70.71
73.86
20.03
68.68
66.60
37
22.77
EV/EBITx
15.47
16.00
16.02
17.29
18.84
19.58
18.28
18.96
18.85
18.39
24.55
18.85
18.33
51
3.61
FCF yield (avg)%
8.93
10.89
10.33
7.91
6.03
6.90
9.07
10.69
8.38
8.04
26.76
8.38
8.66
11
22.56
FCF margin%
11.90
13.24
11.16
10.91
12.71
10.39
7.83
8.43
11.38
8.45
18.89
8.45
11.04
89
0.745
FCF / Net incomex
1.962
2.135
2.224
2.081
1.897
1.947
1.832
1.909
1.863
1.987
1.207
1.909
1.954
10
8.63
ROIC%
1.03
1.02
1.60
0.40
1.75
3.53
2.29
1.71
1.55
1.82
7.14
1.82
1.66
12
28.37
Return on equity%
13.27
15.26
14.81
16.74
17.60
16.69
19.15
20.45
23.22
24.26
26.25
20.45
17.17
61
15.57
Return on assets%
9.61
11.04
13.69
14.93
13.68
12.19
12.24
9.69
10.65
8.41
11.59
10.65
11.61
30
1.05
EPSkr
2.21
2.06
2.06
2.05
2.03
1.94
1.83
1.74
1.92
1.80
1.10
(2.40%)
(1.27%)
—
10.67
EPS growth%
10.84
13.42
16.01
16.00
16.12
17.66
17.66
15.76
17.43
17.24
25.62
17.43
16.07
42
0.30
Bookvalue per shkr
1.91
2.14
2.45
2.60
2.46
2.76
2.59
2.53
2.31
2.65
0.60
1.44%
3.93%
—
1.47
FCF per sharekr
0.34
0.34
0.30
0.31
0.28
0.30
0.34
0.35
0.34
0.31
1.85
2.23%
(1.48%)
—
1.96
Dividend per shkr
1.02
0.97
1.12
1.08
1.07
1.01
1.12
1.14
1.24
1.38
1.88
5.26%
4.27%
—
10.43
Div yield (avg)%
14.20
13.24
15.94
15.54
17.71
20.05
18.21
16.11
18.37
16.31
7.04
18.21
16.21
68
28.80
Payout ratio%
13.02
14.81
16.64
17.17
19.17
16.67
16.35
15.96
15.15
14.12
6.22
15.96
16.16
54
86.15
Shares (diluted)M
85.63
88.70
81.11
76.20
74.81
69.66
62.67
64.45
58.97
58.24
84.71
(4.88%)
(3.65%)
82
26.82
Buyback yield%
19.11
20.07
17.15
15.86
14.98
15.83
15.03
15.06
16.64
19.28
4.71
15.83
16.25
30
1.352
D/E ratiox
0.553
0.603
0.669
0.716
0.745
0.838
0.875
0.956
0.866
0.811
1.461
0.866
0.778
67
74.03
Enterprise valuekr M
84.59
87.37
87.48
93.03
103.0
97.68
106.9
113.3
112.6
107.1
145.4
0.79%
1.95%
51
111.2
LT debtkr M
104.2
115.5
115.0
103.3
96.32
91.41
94.28
105.0
100.3
90.17
141.4
(1.31%)
(0.71%)
54
Cost of revenue
7.13%
1.00×
Operating expenses
7.78%
1.06×