6.803
Revenuekr M
7.349
8.101
8.852
9.617
10.29
11.23
12.33
13.13
14.02
15.27
7.179
8.21%
8.65%
74
22.39
Revenue growth%
13.52
16.14
17.07
19.84
17.71
16.72
16.39
16.02
13.26
12.77
9.64
16.02
16.27
28
18.22
Gross margin%
21.77
21.00
18.84
16.80
19.79
20.07
18.66
17.24
17.20
16.38
6.54
17.24
18.75
91
5.99
Operating margin%
10.83
7.92
5.15
5.82
5.38
6.31
4.89
4.02
2.61
4.99
22.75
4.89
5.27
8
25.62
Net margin%
20.75
17.92
18.29
16.05
17.60
17.56
20.33
19.27
20.38
22.52
9.93
20.33
18.78
13
7.445
P/E ratio (avg)x
29.48
29.02
31.51
29.75
27.02
26.18
26.07
24.09
22.25
24.03
19.15
24.09
26.60
19
17.34
EV/EBITx
5.776
6.173
5.472
4.676
4.608
4.311
3.713
3.703
3.509
3.361
24.14
3.703
4.459
21
16.06
FCF yield (avg)%
11.14
10.09
10.73
11.41
9.02
8.50
6.54
9.03
9.07
11.48
17.66
9.03
9.58
82
27.18
FCF margin%
18.96
19.06
16.65
15.29
14.13
12.26
10.79
10.66
12.74
10.30
20.33
10.79
13.44
60
1.578
FCF / Net incomex
1.701
1.669
1.875
1.819
1.942
2.245
2.273
2.661
2.603
2.688
1.479
2.603
2.094
13
28.84
ROIC%
13.12
13.54
10.92
11.70
11.85
14.58
17.36
16.43
17.45
14.94
15.55
16.43
14.06
37
3.30
Return on equity%
1.21
0.40
0.40
2.98
4.73
3.20
2.88
0.67
2.55
3.50
19.98
2.88
2.71
16
29.31
Return on assets%
18.47
17.23
18.48
15.87
18.09
18.90
20.58
20.86
21.09
18.56
26.12
20.58
18.52
64
0.37
EPSkr
0.42
0.40
0.45
0.48
0.54
0.54
0.54
0.62
0.64
0.62
0.40
3.00%
5.24%
—
16.47
EPS growth%
5.02
4.36
2.15
0.40
0.40
0.40
0.82
2.96
3.42
6.07
9.90
2.96
2.56
10
0.46
Bookvalue per shkr
0.28
0.26
0.29
0.33
0.34
0.32
0.35
0.34
0.32
0.32
0.20
(1.20%)
1.37%
—
0.20
FCF per sharekr
0.26
0.24
0.26
0.25
0.26
0.23
0.24
0.24
0.26
0.26
0.39
0.25%
(0.72%)
—
0.39
Dividend per shkr
0.14
0.16
0.17
0.19
0.19
0.21
0.23
0.26
0.27
0.29
0.11
8.18%
8.90%
—
16.73
Div yield (avg)%
33.27
34.69
37.63
39.34
37.72
35.47
32.94
31.85
30.54
28.55
14.12
31.85
33.98
65
18.54
Payout ratio%
24.42
27.41
29.05
30.64
29.42
30.53
30.07
29.42
28.58
30.68
27.73
30.07
29.42
8
13.78
Shares (diluted)M
14.06
15.39
15.94
16.22
17.38
15.85
15.51
15.76
17.30
18.07
13.93
0.78%
3.74%
80
23.17
Buyback yield%
23.72
24.45
27.15
24.52
24.38
26.08
25.45
23.93
26.61
28.07
9.06
26.08
24.98
17
0.850
D/E ratiox
0.409
0.347
0.298
0.279
0.293
0.258
0.255
0.254
0.215
0.187
1.277
0.254
0.268
34
16.77
Enterprise valuekr M
7.506
6.608
5.936
5.112
4.926
4.986
4.453
4.016
3.950
3.559
12.21
(6.30%)
(8.50%)
22
19.66
LT debtkr M
13.94
14.99
14.59
15.36
14.32
13.44
13.10
12.59
12.68
12.54
14.68
(2.63%)
(1.44%)
9
Cost of revenue
8.90%
1.02×
Operating expenses
8.16%
0.96×
Goodwill & intangibles
18.48%