42.51
Revenuekr M
44.59
45.70
45.76
46.67
46.71
47.46
47.34
47.19
48.01
48.82
43.61
0.89%
1.01%
6
26.91
Revenue growth%
6.83
4.30
4.29
2.14
0.95
1.18
0.43
0.40
1.49
0.40
8.44
0.43
1.34
53
19.26
Gross margin%
12.69
9.83
9.27
11.60
11.49
12.21
15.20
14.19
15.14
13.91
21.46
14.19
12.45
63
10.15
Operating margin%
30.18
32.73
32.98
33.65
34.91
35.43
33.99
36.08
37.89
39.16
22.88
36.08
34.45
31
21.63
Net margin%
14.02
15.77
16.04
18.27
17.80
18.15
18.36
17.47
14.84
15.96
12.54
17.47
16.76
73
16.25
P/E ratio (avg)x
46.18
50.60
57.33
59.57
57.85
65.95
70.91
72.83
82.60
82.96
35.85
72.83
62.76
69
31.47
EV/EBITx
24.23
25.96
27.42
28.56
25.20
23.56
22.63
22.89
23.14
24.26
17.91
23.14
24.25
50
5.00
FCF yield (avg)%
17.26
15.74
15.17
16.36
16.85
19.46
17.22
15.58
15.36
14.66
7.73
15.58
16.05
53
14.10
FCF margin%
0.40
2.63
0.40
2.28
2.60
2.26
1.38
0.40
1.77
1.56
10.47
1.56
1.66
11
0.265
FCF / Net incomex
0.384
0.347
0.346
0.338
0.301
0.286
0.303
0.293
0.266
0.271
1.643
0.286
0.302
88
15.18
ROIC%
11.13
8.26
6.63
4.95
6.87
6.32
4.51
3.87
6.56
4.53
21.59
4.53
6.44
86
16.06
Return on equity%
12.80
10.39
8.83
10.56
10.27
10.21
8.78
8.86
10.43
10.01
9.59
10.01
10.24
42
15.37
Return on assets%
28.65
28.09
26.94
24.72
23.99
22.04
21.42
19.19
17.82
19.89
7.40
19.89
23.01
66
0.10
EPSkr
0.17
0.18
0.18
0.20
0.20
0.22
0.24
0.27
0.27
0.32
0.11
9.38%
7.58%
—
15.84
EPS growth%
2.55
3.38
4.81
6.49
9.00
11.56
11.62
12.97
12.29
11.27
26.70
11.62
10.13
41
0.44
Bookvalue per shkr
0.71
0.80
0.80
0.81
0.91
1.06
1.11
1.22
1.28
1.35
0.12
8.18%
8.07%
—
0.48
FCF per sharekr
0.32
0.34
0.32
0.33
0.35
0.31
0.27
0.26
0.25
0.26
0.49
(5.91%)
(1.59%)
—
0.48
Dividend per shkr
0.47
0.45
0.47
0.47
0.51
0.45
0.49
0.49
0.50
0.45
0.37
(2.31%)
(0.21%)
—
9.67
Div yield (avg)%
23.74
25.23
27.14
28.92
27.50
29.43
30.32
33.03
35.10
36.34
19.98
33.03
29.18
75
18.01
Payout ratio%
20.30
17.89
20.18
17.62
20.32
19.81
16.97
14.29
15.02
14.17
5.74
15.02
17.75
76
34.76
Shares (diluted)M
48.74
49.53
53.13
51.90
55.99
57.83
56.41
59.75
66.06
60.51
34.39
1.57%
3.07%
67
26.28
Buyback yield%
16.58
14.81
16.36
19.35
20.03
20.94
19.89
16.94
16.05
17.36
2.04
17.36
17.15
54
1.097
D/E ratiox
2.018
2.205
2.403
2.249
2.620
2.757
2.897
3.012
3.014
3.489
0.845
3.012
2.689
72
34.71
Enterprise valuekr M
32.09
30.93
33.85
31.79
35.07
39.08
41.84
47.14
47.38
52.24
14.08
8.30%
5.13%
60
54.06
LT debtkr M
25.19
23.06
20.94
21.51
19.04
17.49
16.50
15.50
15.90
14.56
33.92
(5.22%)
(5.41%)
36
Cost of revenue
1.01%
1.00×
Operating expenses
1.02%
1.00×
Property and equipment
15.25%
Cash and investments
15.19%
Spread over hurdle
(5.33%)