1.249
Revenuekr M
6.611
7.049
7.701
8.333
8.892
9.615
10.38
11.04
11.75
12.58
1.312
7.18%
7.47%
91
25.05
Revenue growth%
22.51
24.10
23.21
20.49
23.08
21.59
19.61
17.00
18.43
18.46
14.04
18.46
21.04
73
18.78
Gross margin%
3.85
4.00
2.51
1.49
1.54
0.88
0.99
3.25
2.52
1.69
3.96
1.69
2.10
40
10.37
Operating margin%
26.94
27.90
25.11
25.82
27.51
29.70
27.42
26.44
24.66
24.18
5.34
26.44
26.69
78
25.47
Net margin%
6.18
6.96
9.76
11.70
13.97
13.35
12.14
14.38
17.18
19.09
2.40
14.38
12.74
84
33.73
P/E ratio (avg)x
14.89
13.50
15.02
15.65
17.01
15.43
17.38
15.96
14.87
15.69
14.42
15.69
15.54
84
22.97
EV/EBITx
8.672
10.09
10.18
9.963
11.18
12.29
14.17
15.59
15.94
18.55
6.385
15.59
11.74
60
14.17
FCF yield (avg)%
15.68
16.20
17.18
16.72
15.28
16.44
19.26
17.18
19.08
19.67
22.21
19.08
16.95
65
24.18
FCF margin%
15.69
17.65
19.93
17.64
18.86
20.15
21.62
20.21
20.73
21.95
3.05
20.73
20.04
41
1.168
FCF / Net incomex
0.946
0.865
0.932
1.053
0.964
0.941
0.938
0.971
1.056
1.172
0.798
0.971
0.955
83
16.07
ROIC%
14.13
15.02
12.66
13.36
15.47
13.47
15.57
14.22
12.55
14.48
23.00
14.22
14.17
50
27.60
Return on equity%
34.07
37.04
39.03
41.75
42.68
44.01
46.37
46.02
48.25
50.53
23.55
46.37
43.34
59
25.91
Return on assets%
13.84
10.87
9.05
6.35
4.20
5.16
3.30
5.08
6.15
4.80
23.00
5.08
5.66
83
0.92
EPSkr
0.18
0.19
0.19
0.18
0.16
0.14
0.14
0.12
0.13
0.13
0.98
(4.44%)
(4.32%)
—
8.96
EPS growth%
11.67
13.07
14.51
13.11
15.99
14.87
13.05
15.23
17.57
19.76
25.57
15.23
14.69
81
1.45
Bookvalue per shkr
0.59
0.57
0.65
0.69
0.78
0.79
0.88
0.85
0.87
0.87
0.63
2.21%
3.70%
—
1.06
FCF per sharekr
1.44
1.31
1.45
1.62
1.46
1.44
1.34
1.22
1.11
1.12
0.51
(5.24%)
(2.77%)
—
0.39
Dividend per shkr
1.90
1.89
1.83
2.06
2.10
2.30
2.70
3.03
3.48
3.95
1.03
13.41%
7.49%
—
16.39
Div yield (avg)%
0.40
0.40
0.40
0.40
1.77
3.11
3.76
4.14
5.07
2.54
11.25
3.76
2.15
72
5.66
Payout ratio%
17.12
19.17
18.92
20.79
21.46
22.90
21.01
23.05
24.16
22.83
28.60
22.90
21.23
35
6.343
Shares (diluted)M
11.58
12.26
13.09
13.41
13.38
15.87
18.86
21.96
23.23
27.40
6.263
15.41%
9.73%
45
9.08
Buyback yield%
20.54
17.87
19.64
18.88
19.71
20.84
21.18
22.71
20.51
22.03
12.75
21.18
20.52
62
1.367
D/E ratiox
1.598
1.854
1.867
1.935
2.054
2.172
2.492
2.502
2.523
2.903
0.525
2.502
2.113
36
4.135
Enterprise valuekr M
17.90
20.21
19.81
19.77
19.53
22.12
23.28
26.01
27.90
30.24
15.26
9.14%
4.94%
17
7.545
LT debtkr M
21.24
22.54
24.10
26.31
30.09
31.84
33.23
32.22
35.07
35.35
15.63
3.28%
6.78%
91
Cost of revenue
7.47%
1.00×
Operating expenses
7.50%
1.00×
Cash and investments
16.52%