22.17
Revenuekr M
91.50
93.34
94.49
95.28
95.64
95.31
96.89
98.95
99.55
99.44
23.05
0.78%
0.93%
27
16.90
Revenue growth%
13.23
15.45
13.28
10.88
13.46
13.99
14.76
16.02
13.64
15.31
26.13
14.76
13.81
77
17.89
Gross margin%
27.02
26.47
26.64
24.43
21.47
20.47
21.75
19.19
20.82
23.26
18.21
20.82
22.51
20
23.25
Operating margin%
8.92
10.34
7.66
5.70
4.94
2.57
3.82
0.95
1.69
2.52
18.16
2.52
4.38
40
27.54
Net margin%
13.85
11.71
10.85
8.64
11.42
12.39
9.71
11.02
9.36
10.07
14.71
10.07
10.93
52
29.27
P/E ratio (avg)x
20.50
20.16
20.53
21.36
25.61
29.06
31.84
35.38
39.40
41.04
17.42
35.38
27.34
32
35.40
EV/EBITx
13.00
13.72
13.12
11.52
11.62
10.92
11.06
10.91
11.05
9.984
22.82
10.92
11.29
16
6.37
FCF yield (avg)%
12.00
11.21
14.20
12.97
13.02
13.63
13.26
15.95
17.37
20.17
12.81
15.95
13.45
89
28.63
FCF margin%
27.68
29.87
27.81
27.13
24.17
23.18
23.48
25.16
28.07
27.18
3.06
25.16
27.16
19
0.717
FCF / Net incomex
0.351
0.397
0.438
0.433
0.490
0.554
0.631
0.703
0.816
0.929
1.157
0.703
0.522
40
3.03
ROIC%
25.70
28.07
26.28
23.85
24.81
23.08
21.12
20.28
20.64
17.96
15.03
20.64
23.47
66
3.23
Return on equity%
11.15
9.48
9.64
9.35
11.05
14.04
16.81
17.86
19.06
18.77
16.50
17.86
12.59
64
3.34
Return on assets%
24.99
23.13
20.38
19.62
19.71
19.39
18.31
16.77
19.20
21.47
14.61
19.20
19.66
68
0.47
EPSkr
2.63
2.61
2.60
2.35
2.33
2.07
1.98
2.14
2.32
2.51
0.52
1.47%
0.49%
—
26.60
EPS growth%
10.49
10.11
12.96
14.12
11.78
10.03
9.42
9.04
10.39
12.48
9.94
10.03
10.44
32
1.00
Bookvalue per shkr
2.73
3.14
2.95
3.08
2.91
3.28
3.49
3.34
3.79
3.88
0.77
5.87%
4.61%
—
3.17
FCF per sharekr
1.61
1.43
1.41
1.38
1.50
1.54
1.38
1.25
1.23
1.29
2.18
(2.94%)
(1.62%)
—
1.15
Dividend per shkr
0.82
0.92
0.94
1.08
1.08
1.16
1.22
1.28
1.29
1.23
2.58
2.60%
5.79%
—
22.34
Div yield (avg)%
15.35
15.14
13.15
14.79
12.21
9.83
8.69
6.43
7.27
6.49
23.06
7.27
11.02
82
2.25
Payout ratio%
11.32
9.03
6.98
7.19
7.64
8.95
7.21
6.90
6.38
7.15
19.21
7.15
7.20
66
17.26
Shares (diluted)M
22.42
24.13
25.64
24.56
26.42
26.17
26.40
30.58
29.28
27.80
17.30
1.02%
2.03%
6
7.09
Buyback yield%
26.38
25.55
27.75
30.35
27.40
25.87
25.78
25.52
25.29
22.42
25.57
25.52
25.83
50
0.515
D/E ratiox
0.758
0.854
0.955
1.071
1.046
1.146
1.359
1.351
1.419
1.625
0.930
1.359
1.109
48
88.79
Enterprise valuekr M
83.44
88.56
87.30
85.35
94.35
103.1
115.9
138.0
163.5
171.8
32.44
12.73%
8.78%
42
38.85
LT debtkr M
13.58
14.24
13.37
13.49
12.90
12.19
11.45
10.41
10.54
10.88
87.76
(3.36%)
(2.84%)
35
Cost of revenue
0.88%
1.00×
Operating expenses
0.89%
1.00×
Goodwill & intangibles
19.86%
Spread over hurdle
(3.09%)