12.09
Revenuekr M
7.512
7.679
7.908
8.425
8.761
9.106
9.534
9.992
10.54
10.82
13.31
4.32%
3.99%
73
23.38
Revenue growth%
14.48
16.72
18.74
20.32
21.03
21.91
23.98
23.12
21.29
18.94
25.75
21.91
20.67
95
26.69
Gross margin%
29.52
31.22
28.35
26.08
26.87
26.09
26.77
27.16
27.50
28.53
4.77
27.16
27.33
61
2.66
Operating margin%
7.79
10.16
10.53
9.46
10.54
12.68
15.43
16.22
18.20
17.32
16.27
16.22
11.61
26
3.29
Net margin%
10.30
10.03
9.45
12.41
9.51
6.60
9.37
9.77
7.49
7.75
9.86
7.75
9.48
35
34.07
P/E ratio (avg)x
14.29
14.92
14.93
15.93
17.61
18.65
19.32
18.74
20.40
21.55
27.49
19.32
18.13
14
11.73
EV/EBITx
24.91
26.27
25.09
22.73
24.86
26.40
27.88
28.33
30.14
31.05
28.93
28.33
26.33
60
23.22
FCF yield (avg)%
9.51
10.47
9.60
11.92
12.41
10.15
12.20
11.40
9.81
11.48
24.98
11.40
10.94
17
25.60
FCF margin%
23.68
25.96
24.56
23.14
22.15
23.98
24.78
22.07
19.53
19.19
2.69
22.07
23.41
91
1.541
FCF / Net incomex
0.803
0.819
0.830
0.736
0.722
0.665
0.637
0.657
0.620
0.627
0.239
0.637
0.694
49
6.20
ROIC%
16.22
13.39
11.97
14.45
17.40
17.58
14.63
16.55
14.38
15.82
8.59
15.82
15.22
56
21.43
Return on equity%
30.18
30.36
32.02
33.17
32.01
34.13
32.07
30.38
32.93
31.03
6.44
32.07
32.02
38
18.10
Return on assets%
28.66
28.71
30.53
31.43
31.24
33.12
30.63
28.79
29.83
30.53
17.57
30.53
30.53
6
0.65
EPSkr
0.38
0.37
0.40
0.36
0.31
0.33
0.35
0.35
0.34
0.32
0.71
0.68%
(2.09%)
—
5.70
EPS growth%
26.19
23.69
26.33
23.93
21.09
19.27
22.25
23.98
24.67
27.26
26.93
23.98
23.96
23
0.10
Bookvalue per shkr
0.27
0.29
0.28
0.31
0.33
0.37
0.40
0.39
0.41
0.41
0.20
4.23%
3.79%
—
0.13
FCF per sharekr
1.12
1.13
1.26
1.29
1.35
1.42
1.68
1.90
2.28
2.47
0.32
12.79%
8.04%
—
0.46
Dividend per shkr
0.46
0.48
0.53
0.48
0.50
0.54
0.56
0.56
0.54
0.50
0.23
(0.22%)
1.15%
—
17.45
Div yield (avg)%
10.05
9.44
8.24
10.78
11.77
14.59
11.64
10.36
12.23
14.99
15.10
12.23
11.21
89
14.83
Payout ratio%
22.11
20.75
19.88
17.33
17.88
15.20
14.61
15.44
15.32
16.85
24.25
15.32
17.09
17
19.60
Shares (diluted)M
29.60
28.99
32.06
36.03
35.30
35.27
35.49
36.81
34.98
39.68
20.16
2.37%
4.04%
67
7.99
Buyback yield%
9.18
11.96
13.25
11.89
10.28
11.14
10.98
11.54
14.27
17.13
25.21
11.54
11.72
93
1.745
D/E ratiox
1.919
2.171
2.367
2.451
2.776
3.240
3.923
4.663
5.248
6.359
1.572
4.663
3.008
21
2.481
Enterprise valuekr M
5.818
5.358
6.009
5.641
5.754
6.628
6.735
6.652
7.401
7.437
8.526
5.27%
3.83%
90
8.477
LT debtkr M
9.920
11.13
10.76
11.12
10.78
12.33
11.73
12.71
13.22
13.21
2.304
4.15%
2.88%
37
Cost of revenue
4.31%
1.03×
Operating expenses
3.51%
0.95×
Spread over hurdle
14.61%