17.11
Revenuekr M
95.86
98.64
101.0
103.5
105.6
107.0
109.5
110.5
111.0
115.3
17.54
1.77%
1.88%
63
11.67
Revenue growth%
11.77
13.49
10.68
11.97
10.67
9.15
11.30
9.76
7.94
7.99
19.73
9.15
10.67
88
19.47
Gross margin%
12.22
10.57
10.28
8.37
10.81
9.17
7.65
4.77
6.60
9.14
6.11
7.65
9.16
16
27.83
Operating margin%
7.76
6.34
7.85
9.65
6.76
5.53
8.24
10.88
13.86
15.46
17.57
10.88
8.05
61
24.14
Net margin%
10.49
12.14
14.95
14.76
17.38
17.77
15.79
13.44
14.96
17.82
13.02
15.79
14.95
21
36.06
P/E ratio (avg)x
25.60
24.74
25.72
28.68
32.14
31.21
35.41
36.11
36.92
34.65
17.65
35.41
31.68
48
28.66
EV/EBITx
47.93
44.96
43.26
40.95
41.32
44.25
45.97
49.34
51.11
46.96
11.09
46.96
45.46
42
8.96
FCF yield (avg)%
14.95
15.39
13.28
10.85
10.37
13.32
11.41
9.36
11.19
12.33
29.94
11.41
11.87
85
29.72
FCF margin%
6.98
4.92
7.24
8.06
5.17
8.08
10.29
9.16
11.89
10.48
23.62
10.29
8.07
36
0.645
FCF / Net incomex
1.034
0.906
0.880
0.837
0.772
0.744
0.785
0.714
0.692
0.690
1.313
0.714
0.779
41
28.82
ROIC%
29.96
28.19
25.43
23.89
23.50
24.87
24.96
27.90
26.08
24.17
4.53
24.96
25.20
21
8.91
Return on equity%
12.86
12.08
14.15
11.67
9.13
7.68
7.42
6.26
4.59
2.72
22.00
6.26
8.41
59
20.74
Return on assets%
28.27
27.42
28.20
28.14
25.30
23.71
21.59
19.64
19.93
19.56
29.46
19.93
24.51
32
1.92
EPSkr
1.30
1.37
1.28
1.42
1.34
1.31
1.27
1.33
1.25
1.38
2.03
0.65%
1.78%
—
21.91
EPS growth%
24.81
26.64
26.79
24.91
24.00
21.89
24.38
21.97
21.25
20.76
24.02
21.89
24.19
38
1.47
Bookvalue per shkr
1.29
1.31
1.20
1.13
1.20
1.08
0.98
0.95
0.89
0.86
1.92
(6.47%)
(4.52%)
—
1.02
FCF per sharekr
1.13
1.32
1.54
1.67
1.60
1.81
1.86
1.84
1.84
2.03
1.23
4.83%
7.13%
—
1.22
Dividend per shkr
0.56
0.60
0.68
0.79
0.90
0.95
0.93
1.01
1.10
1.21
1.93
6.14%
8.74%
—
29.73
Div yield (avg)%
31.43
33.82
33.65
32.53
33.65
35.57
37.65
40.59
38.42
38.95
18.30
38.42
34.70
45
3.84
Payout ratio%
7.19
9.24
11.27
13.95
12.10
13.41
11.31
8.58
9.33
8.04
20.47
9.33
10.30
34
18.75
Shares (diluted)M
17.70
18.13
18.94
18.45
18.82
19.18
17.93
15.67
15.84
15.30
18.67
(4.05%)
(1.85%)
92
23.74
Buyback yield%
16.89
19.65
21.94
24.77
22.96
25.65
25.92
27.11
25.65
25.32
7.16
25.65
25.04
18
1.434
D/E ratiox
0.675
0.759
0.846
1.004
1.016
1.142
1.245
1.396
1.440
1.675
0.508
1.396
1.079
28
39.28
Enterprise valuekr M
74.61
75.96
84.62
95.19
94.63
92.62
93.79
87.27
85.47
94.38
78.76
(0.05%)
2.38%
28
36.89
LT debtkr M
65.73
71.07
75.50
73.57
79.35
91.64
91.57
93.87
88.36
83.44
55.69
1.01%
3.07%
45
Cost of revenue
1.95%
1.01×
Operating expenses
2.08%
1.02×
Goodwill & intangibles
14.42%