38.89
Revenuekr M
159.9
163.9
170.8
177.5
177.4
180.9
186.8
192.2
194.1
199.6
41.67
2.39%
2.54%
32
27.04
Revenue growth%
15.64
16.06
16.12
18.16
17.99
19.28
17.07
15.88
14.94
12.26
22.79
15.88
16.09
51
29.88
Gross margin%
5.66
3.64
1.96
0.67
3.11
1.45
0.85
0.48
0.83
0.85
12.91
0.85
1.15
41
27.46
Operating margin%
18.92
19.02
20.05
18.24
17.37
16.70
18.98
17.90
19.75
21.40
18.23
18.98
18.95
29
28.54
Net margin%
22.15
24.33
25.22
25.28
27.73
25.14
27.04
25.88
28.73
31.49
28.00
27.04
25.58
56
9.841
P/E ratio (avg)x
49.47
52.25
59.29
59.51
62.47
61.93
61.99
70.26
75.05
70.68
18.56
70.26
61.96
41
32.75
EV/EBITx
5.864
5.574
5.496
5.919
6.262
6.938
7.197
6.317
5.828
6.392
27.02
6.392
6.091
64
7.28
FCF yield (avg)%
24.33
24.71
22.82
20.12
17.99
17.94
16.98
19.42
19.53
18.32
24.41
18.32
19.47
12
10.86
FCF margin%
5.21
3.55
2.96
4.64
3.48
4.21
6.44
4.34
3.63
3.87
2.58
4.21
4.04
35
0.313
FCF / Net incomex
1.233
1.165
1.146
1.194
1.055
0.914
0.901
0.930
0.792
0.717
1.433
0.901
0.993
73
23.38
ROIC%
17.88
16.12
14.03
14.70
14.26
15.43
17.20
17.69
19.61
18.34
22.20
17.69
16.66
34
23.34
Return on equity%
19.02
17.00
14.18
12.26
9.46
9.98
9.12
6.87
3.92
3.23
6.40
6.87
9.72
54
11.33
Return on assets%
27.97
25.93
28.59
29.28
26.58
25.42
23.58
26.45
25.24
22.69
25.07
25.24
26.19
72
3.91
EPSkr
10.80
10.21
9.79
11.11
10.57
11.05
10.29
9.91
11.36
13.09
4.37
4.36%
2.48%
—
2.15
EPS growth%
23.86
21.99
24.95
27.46
26.87
28.01
27.84
27.74
27.78
26.86
28.50
27.78
27.17
47
5.31
Bookvalue per shkr
15.37
17.24
19.08
19.57
19.06
21.94
22.31
25.21
28.94
28.13
5.85
8.10%
7.70%
—
4.69
FCF per sharekr
12.14
14.55
16.34
18.03
21.00
25.47
29.68
29.19
32.12
36.06
2.72
11.41%
12.62%
—
7.36
Dividend per shkr
3.36
3.66
3.40
3.47
3.16
2.84
2.49
2.17
1.91
1.73
9.09
(11.37%)
(5.87%)
—
5.17
Div yield (avg)%
11.47
13.93
11.17
12.22
11.53
14.10
11.81
12.93
13.99
12.27
26.67
12.93
12.25
61
25.23
Payout ratio%
19.12
20.84
21.91
21.87
19.70
17.44
19.62
19.62
16.81
19.50
7.78
19.50
19.62
33
10.85
Shares (diluted)M
12.81
11.70
10.56
10.94
11.74
10.62
9.494
8.532
8.818
8.421
10.53
(6.44%)
(3.38%)
88
13.17
Buyback yield%
1.93
0.40
2.98
2.42
0.66
3.02
5.15
4.81
6.15
8.99
4.34
5.15
3.00
36
1.207
D/E ratiox
3.219
3.093
3.233
3.365
3.711
3.698
3.552
3.731
3.974
4.286
1.253
3.731
3.625
11
146.3
Enterprise valuekr M
23.69
22.26
23.46
21.88
24.32
21.81
20.93
21.42
23.52
26.22
158.9
1.51%
1.57%
75
21.86
LT debtkr M
207.8
236.9
252.3
261.7
273.0
316.9
359.1
422.1
441.9
518.0
104.0
13.67%
11.03%
73
Cost of revenue
2.21%
0.97×
Operating expenses
3.22%
1.07×