1.424
Revenuekr M
7.476
7.939
8.623
9.099
9.679
10.47
11.22
12.11
13.12
14.03
1.584
7.71%
7.24%
31
8.56
Revenue growth%
19.11
20.93
18.55
20.53
20.09
22.59
25.25
23.05
21.25
22.56
19.04
22.59
21.09
45
26.18
Gross margin%
17.02
19.67
21.23
22.85
22.65
23.03
22.96
23.28
22.80
19.97
29.37
22.96
22.73
30
4.31
Operating margin%
12.48
11.55
12.79
14.44
14.00
11.12
8.59
8.76
6.39
8.39
6.05
8.59
11.34
63
10.67
Net margin%
0.40
3.14
5.23
3.01
3.94
2.70
5.51
4.71
4.26
6.37
17.67
4.71
4.10
94
14.44
P/E ratio (avg)x
22.70
22.03
24.39
25.67
28.88
29.63
29.27
32.60
31.33
32.90
29.52
31.33
29.07
76
12.46
EV/EBITx
35.16
36.15
39.01
34.09
29.85
29.15
29.14
31.16
28.65
26.72
13.80
29.14
30.50
81
4.61
FCF yield (avg)%
18.57
17.74
18.07
17.03
14.12
11.43
12.43
14.90
15.10
16.11
7.38
14.90
15.60
38
9.91
FCF margin%
29.91
29.99
29.03
29.11
30.55
31.95
29.30
29.87
32.25
30.74
11.23
30.74
29.95
58
0.398
FCF / Net incomex
0.985
0.989
1.059
1.023
1.153
1.204
1.194
1.109
1.235
1.167
0.719
1.194
1.131
61
16.41
ROIC%
17.89
20.23
20.62
21.39
20.21
20.14
20.42
21.41
20.25
19.42
21.38
20.25
20.24
49
5.74
Return on equity%
18.97
21.71
20.60
21.27
21.48
20.65
23.64
21.87
24.51
25.68
7.52
23.64
21.60
29
8.86
Return on assets%
36.29
36.44
35.93
35.23
36.19
33.20
33.14
31.45
31.98
30.27
2.15
31.98
34.21
73
0.99
EPSkr
2.05
1.99
2.07
1.88
1.91
1.81
1.57
1.42
1.24
1.29
1.07
(7.56%)
(4.10%)
—
8.45
EPS growth%
21.36
23.07
25.12
23.58
22.79
20.83
23.64
22.38
23.81
26.53
26.23
23.64
23.33
6
0.82
Bookvalue per shkr
1.62
1.43
1.55
1.43
1.50
1.52
1.61
1.66
1.63
1.68
4.49
2.25%
(1.03%)
—
1.08
FCF per sharekr
0.69
0.69
0.69
0.73
0.66
0.72
0.79
0.79
0.73
0.77
0.68
3.22%
0.94%
—
2.76
Dividend per shkr
2.94
2.68
2.52
2.35
2.42
2.18
2.06
2.10
2.21
1.96
4.21
(4.11%)
(3.88%)
—
5.28
Div yield (avg)%
20.65
21.58
19.05
16.45
14.27
15.43
17.63
18.13
16.45
17.83
22.68
17.63
17.73
45
26.63
Payout ratio%
25.46
25.78
27.10
25.50
26.42
24.96
27.35
24.44
22.76
23.85
4.52
24.44
25.48
91
2.335
Shares (diluted)M
2.187
2.256
2.449
2.336
2.323
2.235
2.262
1.985
1.755
1.573
2.229
(7.50%)
(3.43%)
52
22.68
Buyback yield%
10.86
11.71
9.30
6.42
9.00
6.84
8.36
10.47
8.15
5.91
25.21
8.15
8.68
58
0.646
D/E ratiox
0.184
0.181
0.200
0.216
0.216
0.197
0.213
0.212
0.214
0.223
1.071
0.213
0.213
43
11.64
Enterprise valuekr M
14.70
16.32
17.31
16.38
18.39
18.91
19.51
21.81
21.62
24.70
6.366
6.07%
6.10%
8
6.272
LT debtkr M
3.365
3.426
3.768
3.393
3.403
3.801
3.495
3.384
3.054
3.151
17.15
(1.53%)
(0.49%)
34
Cost of revenue
7.24%
1.00×
Operating expenses
7.38%
1.01×
Cash and investments
16.39%
Property and equipment
16.38%
Spread over hurdle
13.85%