3.576
Revenuekr M
39.16
39.58
39.14
39.33
40.49
41.11
41.49
42.33
43.12
44.27
3.671
1.80%
1.46%
37
28.79
Revenue growth%
0.40
1.03
0.40
1.67
3.89
6.65
4.33
3.25
1.19
2.47
4.12
3.25
2.07
39
19.22
Gross margin%
25.58
23.75
23.90
26.52
25.56
28.55
30.32
29.13
31.23
31.84
25.22
30.32
27.53
38
3.96
Operating margin%
29.46
28.28
26.89
24.39
23.87
25.07
26.21
28.26
30.91
28.04
19.72
28.04
27.46
41
28.92
Net margin%
26.14
27.50
26.30
25.15
25.13
25.59
27.69
26.17
27.36
27.24
17.61
27.24
26.24
30
25.77
P/E ratio (avg)x
22.01
21.87
21.49
21.75
22.16
23.04
24.35
22.25
22.67
24.65
14.43
23.04
22.21
21
24.01
EV/EBITx
17.83
17.80
17.11
18.93
17.52
18.64
17.45
19.38
18.02
18.31
27.18
18.31
17.93
94
25.06
FCF yield (avg)%
18.07
17.02
16.89
18.07
19.76
17.32
14.70
13.03
12.22
12.22
5.08
13.03
16.95
56
17.15
FCF margin%
21.14
21.19
21.68
24.34
27.05
24.22
26.09
23.90
26.05
29.02
6.47
26.05
24.28
19
0.192
FCF / Net incomex
0.690
0.709
0.687
0.757
0.716
0.787
0.690
0.735
0.798
0.694
1.461
0.735
0.712
63
9.37
ROIC%
23.86
24.74
23.60
23.01
22.76
21.89
20.18
21.09
23.06
21.26
8.06
21.26
22.89
87
13.99
Return on equity%
21.49
23.29
20.49
19.73
21.73
23.27
25.81
27.42
26.62
26.08
13.81
26.08
23.28
81
23.89
Return on assets%
16.24
14.17
17.01
16.87
19.74
21.76
24.75
24.04
26.71
27.19
21.38
24.75
20.75
8
0.01
EPSkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.47%
0.79%
—
3.04
EPS growth%
10.51
9.62
11.18
12.85
13.23
12.74
11.19
13.48
11.81
13.98
18.61
12.74
12.28
15
0.01
Bookvalue per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.35%
1.01%
—
0.01
FCF per sharekr
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.01
—
(4.34%)
(6.26%)
—
0.02
Dividend per shkr
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.46%
(1.65%)
—
20.51
Div yield (avg)%
23.65
26.44
28.71
28.44
29.04
27.25
29.77
28.88
31.60
28.97
28.36
28.97
28.79
17
16.85
Payout ratio%
3.83
5.31
5.71
7.23
4.81
6.74
7.81
6.65
4.60
4.80
20.18
6.65
5.51
70
0.929
Shares (diluted)B
1.065
1.008
0.942
0.955
1.031
1.096
1.045
1.129
1.098
1.213
0.918
3.31%
1.04%
64
16.25
Buyback yield%
25.25
22.60
21.23
19.45
20.22
18.44
16.68
14.42
17.38
19.17
2.31
17.38
19.31
43
0.101
D/E ratiox
1.228
1.133
1.237
1.404
1.332
1.467
1.314
1.394
1.385
1.562
0.804
1.394
1.359
80
4.014
Enterprise valuekr M
17.91
15.80
14.07
12.65
11.21
10.97
11.79
12.21
11.78
11.29
17.69
0.15%
(5.04%)
82
12.11
LT debtkr M
36.21
32.05
32.11
29.76
26.56
28.33
31.02
34.22
33.08
31.28
38.69
3.33%
(0.59%)
72
Cost of revenue
1.53%
1.01×
Operating expenses
1.64%
1.02×
Property and equipment
18.34%