270.1
Revenuekr M
909.5
913.2
928.5
963.5
966.5
969.3
962.9
959.6
995.9
992.5
301.5
0.53%
0.97%
18
25.13
Revenue growth%
8.45
5.74
6.75
6.98
7.49
6.45
9.07
9.45
9.04
8.91
4.17
9.04
7.97
78
3.98
Gross margin%
3.89
2.87
4.52
3.81
3.57
3.36
4.54
2.79
0.40
3.09
15.83
3.09
3.47
43
25.76
Operating margin%
25.93
28.88
28.84
27.08
26.66
26.64
26.32
24.68
26.41
23.69
11.05
26.32
26.53
17
2.28
Net margin%
24.55
22.97
21.24
19.37
20.21
20.36
17.78
18.58
21.57
21.81
18.60
20.36
20.80
47
11.50
P/E ratio (avg)x
20.40
22.58
26.28
26.00
28.26
33.29
33.86
38.94
36.73
41.10
16.50
36.73
30.77
88
11.07
EV/EBITx
10.50
9.496
8.505
7.458
7.875
7.281
7.586
7.534
7.219
7.483
13.14
7.483
7.560
85
8.70
FCF yield (avg)%
13.51
13.15
12.62
9.74
12.56
14.58
12.64
15.16
13.44
16.17
4.08
14.58
13.30
63
19.97
FCF margin%
18.71
18.16
19.90
22.78
21.60
20.52
19.12
20.81
19.75
17.40
22.14
19.75
19.82
77
1.066
FCF / Net incomex
1.148
1.232
1.054
1.062
1.063
1.016
0.969
1.002
0.964
0.828
0.966
0.969
1.035
57
26.32
ROIC%
8.50
7.84
6.64
7.51
5.27
5.05
4.10
4.37
5.94
8.37
3.33
5.05
6.29
35
26.81
Return on equity%
0.40
2.20
0.51
0.40
0.40
0.40
1.21
0.40
3.15
2.11
22.92
1.21
0.45
47
11.78
Return on assets%
30.70
29.75
27.82
30.56
30.04
30.19
31.41
29.26
31.53
30.86
22.45
30.86
30.37
23
1.64
EPSkr
0.97
0.92
0.90
0.91
1.00
1.00
1.11
1.20
1.28
1.31
1.72
5.54%
4.18%
—
20.33
EPS growth%
20.14
19.87
17.54
14.60
12.95
11.11
8.60
9.89
8.46
8.57
11.22
8.60
12.03
12
2.72
Bookvalue per shkr
2.43
2.32
2.19
2.37
2.62
2.34
2.37
2.39
2.53
2.62
1.42
0.06%
1.89%
—
0.54
FCF per sharekr
0.94
0.90
0.91
0.84
0.79
0.71
0.66
0.69
0.66
0.65
2.19
(3.76%)
(4.70%)
—
0.94
Dividend per shkr
1.43
1.64
1.80
2.08
1.97
2.28
2.52
2.38
2.26
2.48
2.25
4.66%
5.00%
—
9.27
Div yield (avg)%
0.40
1.39
3.35
1.93
4.33
3.84
3.92
4.58
4.16
2.16
19.91
3.92
3.60
75
5.02
Payout ratio%
4.12
6.56
8.59
8.80
10.33
11.18
8.59
6.79
3.92
2.44
8.76
6.79
7.69
50
0.520
Shares (diluted)B
0.785
0.918
1.036
1.181
1.135
1.135
1.355
1.608
1.610
1.792
0.510
9.56%
9.69%
70
21.88
Buyback yield%
16.07
17.68
15.45
17.65
16.92
16.74
17.75
19.58
22.22
23.81
20.64
19.58
17.66
22
0.266
D/E ratiox
0.985
1.098
1.202
1.207
1.268
1.277
1.339
1.272
1.276
1.470
0.535
1.277
1.270
15
0.096
Enterprise valuekr B
1.147
1.301
1.461
1.437
1.445
1.519
1.777
1.727
1.947
2.165
0.683
8.43%
7.80%
62
0.718
LT debtkr B
1.261
1.304
1.425
1.578
1.787
2.042
2.411
2.317
2.660
2.529
0.167
7.19%
7.63%
56
Cost of revenue
0.87%
0.99×
Operating expenses
0.79%
0.98×
Cash and investments
15.05%