39.94
Revenuekr M
57.70
56.86
58.00
59.81
58.99
60.42
62.17
62.97
62.63
64.08
42.75
1.67%
1.21%
45
6.14
Revenue growth%
21.01
22.98
24.59
23.18
24.62
23.66
22.80
19.86
19.19
19.34
12.38
19.86
22.89
81
21.31
Gross margin%
7.99
8.84
11.15
10.43
10.16
8.20
7.58
7.04
7.68
9.30
3.37
7.68
8.52
86
12.89
Operating margin%
1.08
0.46
1.20
0.40
1.16
0.40
0.40
0.40
0.40
0.40
20.41
0.40
0.40
86
21.53
Net margin%
6.24
7.38
8.56
10.07
8.49
9.54
11.29
10.82
9.54
10.91
5.35
10.82
9.54
78
10.26
P/E ratio (avg)x
10.33
10.53
12.14
14.37
16.89
16.46
17.57
20.30
23.44
28.24
30.36
20.30
16.67
52
17.72
EV/EBITx
23.12
20.68
20.76
20.21
17.38
18.70
16.44
14.84
14.15
15.09
27.72
15.09
18.04
54
19.28
FCF yield (avg)%
5.62
4.24
2.72
4.09
1.38
0.90
1.55
3.41
0.99
0.40
9.26
0.99
2.14
59
9.31
FCF margin%
26.25
28.00
26.72
29.02
29.97
31.14
30.55
29.29
31.53
32.30
5.90
31.14
29.63
29
1.628
FCF / Net incomex
0.222
0.249
0.280
0.279
0.274
0.269
0.309
0.343
0.400
0.395
0.824
0.343
0.279
5
15.04
ROIC%
2.91
0.40
3.15
1.19
3.46
2.97
5.63
4.50
3.25
5.60
29.54
4.50
3.20
35
28.39
Return on equity%
19.63
19.25
16.95
17.43
19.05
16.10
15.81
13.37
13.40
10.76
24.90
13.40
16.52
6
23.75
Return on assets%
12.65
11.44
10.70
8.67
10.58
11.34
9.24
8.47
7.60
4.81
18.05
8.47
9.91
9
7.83
EPSkr
3.50
3.18
2.87
2.50
2.46
2.37
2.15
2.11
2.25
2.31
8.27
(1.28%)
(5.50%)
—
26.31
EPS growth%
20.78
19.19
17.03
14.16
16.30
18.55
16.18
16.59
15.22
12.94
27.55
16.18
16.45
70
2.63
Bookvalue per shkr
7.20
6.60
7.15
7.08
6.88
6.64
6.57
6.98
7.65
8.25
2.59
3.69%
1.19%
—
1.80
FCF per sharekr
5.01
5.78
6.12
6.27
7.29
7.39
8.54
9.89
11.22
11.57
5.52
9.69%
9.70%
—
7.40
Dividend per shkr
3.56
3.47
3.53
3.56
3.43
3.17
3.03
3.28
2.95
2.93
6.87
(3.04%)
(2.62%)
—
24.88
Div yield (avg)%
29.59
31.26
28.34
30.46
29.82
30.04
32.07
33.00
33.86
33.10
28.68
33.00
30.86
12
17.49
Payout ratio%
0.40
3.31
5.90
8.89
9.90
7.32
5.62
7.11
4.27
3.19
3.98
5.62
5.76
65
10.88
Shares (diluted)M
10.66
10.74
11.95
11.92
11.49
12.92
13.50
13.07
13.45
12.40
11.15
1.53%
1.68%
15
8.85
Buyback yield%
28.28
26.68
24.27
22.42
24.29
26.67
29.20
30.07
27.84
27.02
23.57
27.84
26.85
57
0.370
D/E ratiox
0.139
0.147
0.161
0.185
0.184
0.196
0.209
0.239
0.250
0.293
1.197
0.239
0.190
55
57.04
Enterprise valuekr M
10.89
11.28
12.12
13.11
14.07
15.34
14.24
14.44
15.43
14.70
49.80
0.89%
2.84%
43
59.84
LT debtkr M
21.23
21.61
21.13
19.15
17.10
16.70
17.97
18.29
19.23
19.65
51.20
2.83%
(0.63%)
19
Cost of revenue
1.12%
0.99×
Operating expenses
0.94%
0.97×
Cash and investments
17.34%
Spread over hurdle
68.90%