2.046
Revenuekr M
3.531
3.795
4.002
4.321
4.587
5.036
5.539
5.880
6.415
6.782
2.249
8.14%
7.67%
15
29.16
Revenue growth%
20.38
17.79
18.03
20.23
22.18
23.07
21.02
20.30
18.50
20.76
18.66
20.76
20.34
7
19.31
Gross margin%
24.97
25.24
24.09
26.99
25.93
25.22
25.21
22.90
22.41
24.88
25.98
24.88
25.09
59
11.35
Operating margin%
23.74
22.34
23.19
25.63
27.41
27.48
25.33
27.87
29.96
32.38
6.90
27.87
26.52
42
10.87
Net margin%
11.75
9.30
11.55
11.15
10.12
8.49
6.81
9.05
10.18
9.38
29.63
9.05
9.75
85
8.639
P/E ratio (avg)x
31.56
32.82
33.04
33.65
37.57
38.31
41.13
42.13
48.72
53.59
14.69
42.13
37.94
61
8.722
EV/EBITx
8.816
9.314
8.995
10.51
11.15
12.29
14.26
15.56
15.99
18.44
17.84
15.56
11.72
50
12.33
FCF yield (avg)%
30.83
28.22
26.61
27.66
28.46
28.50
28.83
29.25
28.71
25.77
19.18
28.71
28.48
58
14.88
FCF margin%
20.71
22.57
22.88
22.99
25.07
25.00
22.60
23.66
21.72
21.08
3.85
22.60
22.74
67
1.023
FCF / Net incomex
1.235
1.381
1.313
1.354
1.276
1.258
1.454
1.655
1.886
1.818
1.181
1.655
1.367
92
27.36
ROIC%
4.10
1.23
3.59
4.83
3.47
5.01
2.58
2.91
1.37
1.56
9.29
2.58
3.19
36
6.32
Return on equity%
16.12
15.12
14.72
17.09
14.84
17.51
15.26
16.24
14.46
17.01
19.33
16.24
15.69
17
19.75
Return on assets%
23.70
23.78
25.21
23.50
25.57
23.82
25.02
24.78
24.94
23.76
7.36
24.78
24.30
51
0.79
EPSkr
0.89
0.90
1.03
0.96
1.05
1.17
1.28
1.43
1.56
1.54
0.88
7.88%
4.94%
—
3.32
EPS growth%
7.91
9.24
8.26
8.15
9.78
12.20
10.08
8.92
10.50
10.91
10.07
10.50
9.51
47
0.18
Bookvalue per shkr
0.53
0.60
0.66
0.71
0.73
0.72
0.78
0.76
0.74
0.84
0.22
2.80%
5.55%
—
0.71
FCF per sharekr
1.38
1.56
1.77
1.93
2.07
2.20
2.61
3.12
3.25
3.18
0.36
8.97%
10.30%
—
0.85
Dividend per shkr
0.58
0.50
0.47
0.51
0.47
0.51
0.50
0.50
0.53
0.58
0.19
4.04%
0.40%
—
14.88
Div yield (avg)%
15.28
16.53
14.58
15.63
13.53
12.03
10.12
8.27
8.47
8.00
6.88
8.47
12.78
74
8.30
Payout ratio%
20.42
19.50
20.98
19.46
16.61
18.75
19.72
18.16
18.62
20.55
4.76
18.75
19.48
22
2.021
Shares (diluted)M
2.093
1.947
2.033
1.997
1.814
1.609
1.729
1.707
1.840
1.621
2.062
(2.22%)
(3.07%)
82
4.55
Buyback yield%
27.72
27.22
27.80
28.13
26.96
26.87
29.70
28.88
29.56
27.76
29.80
28.88
27.78
14
1.018
D/E ratiox
0.483
0.496
0.480
0.504
0.486
0.429
0.418
0.412
0.413
0.403
0.197
0.413
0.454
26
0.846
Enterprise valuekr M
5.928
6.286
6.436
7.156
7.525
8.094
8.384
8.554
10.16
10.92
4.523
7.72%
6.12%
35
5.069
LT debtkr M
7.845
7.675
8.444
9.057
10.43
12.07
13.92
13.89
14.90
15.19
4.939
7.81%
7.96%
65
Cost of revenue
7.80%
1.01×
Operating expenses
6.79%
0.92×
Cash and investments
15.87%
Goodwill & intangibles
14.99%