2.872
Revenuekr M
1.326
1.413
1.534
1.683
1.850
1.961
2.114
2.326
2.529
2.737
3.187
8.15%
8.44%
12
12.68
Revenue growth%
2.23
4.55
6.98
9.61
9.15
9.87
8.77
11.35
10.44
12.95
16.15
10.44
9.38
67
6.14
Gross margin%
24.36
22.80
24.10
21.41
23.57
25.51
26.10
23.21
24.93
23.26
17.70
24.93
23.84
81
15.00
Operating margin%
7.55
9.54
10.76
13.61
10.95
7.98
6.48
9.43
11.87
13.26
9.92
9.43
10.15
16
24.28
Net margin%
26.83
29.27
31.34
28.42
29.00
30.38
29.48
32.07
30.38
28.70
20.30
30.38
29.37
18
7.974
P/E ratio (avg)x
20.98
21.64
19.79
21.47
21.84
19.00
17.90
17.85
16.68
17.30
37.99
17.85
19.39
75
19.72
EV/EBITx
34.76
40.85
48.49
50.91
56.78
62.18
74.92
73.91
72.50
78.02
25.26
73.91
59.48
58
20.12
FCF yield (avg)%
17.34
15.48
12.93
14.19
16.15
18.24
18.31
19.98
21.74
19.64
2.99
19.64
17.79
6
26.18
FCF margin%
4.71
6.43
6.33
6.11
8.91
5.99
4.58
3.52
2.12
4.57
26.78
4.57
5.35
95
0.555
FCF / Net incomex
1.594
1.754
1.781
1.749
1.747
1.627
1.549
1.388
1.294
1.368
0.967
1.388
1.610
43
10.66
ROIC%
14.81
16.14
15.55
12.71
12.26
10.30
9.99
8.22
9.09
7.51
13.14
9.09
11.28
5
27.83
Return on equity%
20.53
23.19
23.71
23.50
26.25
27.37
24.72
22.08
19.80
17.91
11.17
22.08
23.35
49
29.84
Return on assets%
25.61
24.36
25.92
23.22
21.06
19.45
20.75
22.97
21.97
20.78
25.22
20.78
22.47
25
0.09
EPSkr
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.10
(1.55%)
(4.59%)
—
16.85
EPS growth%
9.64
12.37
10.79
9.15
7.07
7.34
5.18
7.37
8.11
6.73
13.65
7.34
7.74
34
0.03
Bookvalue per shkr
0.16
0.18
0.19
0.20
0.22
0.26
0.27
0.28
0.30
0.30
0.11
6.02%
6.88%
—
0.09
FCF per sharekr
0.15
0.16
0.17
0.16
0.15
0.14
0.13
0.12
0.12
0.10
0.04
(6.74%)
(3.30%)
—
0.13
Dividend per shkr
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.11
2.50%
(0.66%)
—
18.53
Div yield (avg)%
17.84
15.71
16.55
15.83
14.76
14.84
17.62
15.49
15.38
14.16
25.89
15.38
15.60
71
8.21
Payout ratio%
28.82
30.77
32.51
34.91
36.18
34.65
35.15
36.80
39.40
38.89
3.30
36.80
35.03
35
21.10
Shares (diluted)M
28.30
31.29
34.07
36.79
37.33
42.49
46.84
47.90
46.68
49.18
21.08
5.67%
5.44%
27
5.72
Buyback yield%
18.98
20.48
21.16
24.05
21.51
19.55
19.92
19.98
19.24
17.27
12.42
19.55
19.95
57
0.676
D/E ratiox
1.498
1.585
1.631
1.663
1.609
1.490
1.572
1.690
1.743
1.948
1.791
1.690
1.620
37
0.908
Enterprise valuekr M
2.439
2.745
2.675
2.700
3.159
3.330
3.396
3.508
3.768
4.050
1.577
5.09%
6.28%
93
1.232
LT debtkr M
2.656
2.760
3.174
3.492
3.965
4.582
4.612
4.603
5.160
5.030
1.445
4.87%
7.58%
10
Cost of revenue
8.39%
0.99×
Operating expenses
8.72%
1.03×
Cash and investments
14.15%
Spread over hurdle
12.87%