0.816
Revenuekr M
9.056
9.198
9.184
9.203
9.094
9.334
9.277
9.359
9.570
9.499
0.835
0.87%
0.57%
62
2.05
Revenue growth%
14.84
13.61
12.37
15.29
12.71
12.83
13.48
15.56
14.77
13.16
12.69
13.48
13.55
73
14.80
Gross margin%
25.43
26.88
24.80
27.46
29.77
32.20
33.37
31.81
31.64
34.47
17.67
32.20
30.70
9
11.04
Operating margin%
19.72
19.91
19.53
20.35
18.44
15.84
14.86
12.34
12.57
13.83
28.02
13.83
17.14
62
8.52
Net margin%
20.62
18.18
17.59
14.99
15.06
16.07
13.42
14.11
11.84
10.98
4.38
13.42
15.03
69
8.169
P/E ratio (avg)x
30.83
33.68
30.30
30.13
33.13
34.14
30.75
28.88
27.66
27.32
24.00
28.88
30.53
29
36.12
EV/EBITx
12.31
12.89
12.75
12.16
12.46
13.01
15.16
16.84
19.37
19.86
17.19
16.84
12.95
50
26.67
FCF yield (avg)%
29.70
31.57
29.32
28.75
28.42
28.08
28.87
27.21
27.48
28.90
4.38
28.08
28.81
48
14.20
FCF margin%
20.56
21.65
22.11
20.10
21.69
24.03
21.67
20.78
22.15
24.45
27.63
22.15
21.68
58
1.413
FCF / Net incomex
1.037
1.053
1.098
1.012
0.991
1.025
0.936
1.009
1.102
0.956
1.485
1.009
1.019
45
15.87
ROIC%
13.53
11.72
10.31
13.12
14.56
16.68
17.18
19.30
17.75
17.31
7.25
17.31
15.62
6
6.15
Return on equity%
19.18
21.20
23.74
21.40
21.43
19.81
21.99
24.05
24.08
24.65
29.68
24.05
21.71
60
21.50
Return on assets%
27.07
29.12
27.22
29.73
32.47
31.54
33.12
34.07
34.35
35.06
23.40
34.07
32.01
72
0.81
EPSkr
0.46
0.42
0.37
0.35
0.37
0.39
0.35
0.35
0.37
0.40
0.83
1.55%
(1.53%)
—
22.43
EPS growth%
17.41
15.19
16.43
18.00
15.64
13.05
11.51
10.36
9.25
8.50
29.98
10.36
14.12
24
0.66
Bookvalue per shkr
0.61
0.56
0.64
0.63
0.65
0.59
0.59
0.67
0.60
0.68
0.45
0.80%
0.52%
—
0.48
FCF per sharekr
0.68
0.69
0.68
0.67
0.68
0.77
0.84
0.96
1.09
1.08
0.19
9.75%
6.31%
—
0.62
Dividend per shkr
0.94
0.97
1.12
1.28
1.43
1.44
1.74
2.00
2.15
2.34
0.73
10.30%
11.68%
—
2.05
Div yield (avg)%
0.65
0.40
0.40
2.66
5.22
4.28
1.50
2.03
0.56
1.80
25.44
1.80
1.65
58
14.60
Payout ratio%
25.46
27.65
29.79
31.05
31.89
33.77
30.79
33.15
35.15
37.02
24.49
33.77
31.47
89
9.089
Shares (diluted)M
12.51
11.74
11.71
11.93
11.87
11.78
12.10
12.30
11.67
10.90
9.326
(1.68%)
(1.62%)
48
4.67
Buyback yield%
15.90
13.21
10.39
12.44
11.97
11.34
8.57
10.98
8.50
5.54
15.58
8.57
11.16
75
0.604
D/E ratiox
2.830
3.224
3.632
3.525
3.850
3.981
4.718
5.205
6.150
5.980
1.031
5.205
3.915
63
2.433
Enterprise valuekr M
7.887
7.849
7.585
8.062
8.205
8.519
9.391
10.10
11.58
12.02
4.227
7.94%
5.69%
46
6.251
LT debtkr M
5.183
5.163
5.756
5.290
6.064
5.575
5.852
5.699
5.407
6.112
1.500
0.16%
3.10%
91
Cost of revenue
0.70%
1.01×
Operating expenses
0.40%
0.98×
Goodwill & intangibles
17.37%
Property and equipment
13.75%
Spread over hurdle
32.37%