31.61
Revenuekr M
55.29
59.95
64.52
69.47
76.92
81.87
90.10
97.23
106.1
115.3
35.02
8.43%
8.33%
55
8.87
Revenue growth%
14.41
11.64
9.12
9.59
8.73
6.48
4.95
4.87
6.25
4.04
16.02
4.95
7.60
92
9.29
Gross margin%
0.40
2.09
3.38
6.31
8.14
7.23
5.37
4.63
7.35
4.46
22.59
5.37
5.00
37
18.46
Operating margin%
33.55
34.56
34.50
33.34
31.36
31.81
30.19
31.40
33.99
35.37
18.77
31.81
33.44
34
18.90
Net margin%
5.62
3.98
3.35
4.42
5.45
4.33
2.35
3.45
3.12
6.00
8.16
3.45
4.15
17
35.16
P/E ratio (avg)x
14.64
15.42
16.30
17.45
17.92
18.35
17.46
17.76
16.41
14.39
23.26
17.46
16.93
63
30.97
EV/EBITx
18.38
19.02
19.32
17.38
17.50
16.27
14.37
14.90
16.49
15.84
37.82
15.84
16.94
45
6.64
FCF yield (avg)%
34.34
31.77
32.20
32.02
32.94
30.19
33.11
33.22
32.51
31.71
9.31
32.51
32.36
53
20.48
FCF margin%
17.59
17.43
14.98
16.04
13.15
11.64
14.26
12.83
12.72
11.52
29.63
12.72
13.70
50
0.582
FCF / Net incomex
0.847
0.912
0.908
0.940
0.891
0.973
0.995
1.143
1.296
1.243
1.324
1.143
0.956
20
8.60
ROIC%
7.09
6.49
8.00
8.08
6.04
3.23
1.12
0.54
2.06
3.23
15.64
2.06
4.64
32
26.41
Return on equity%
14.02
11.66
9.47
6.84
9.47
9.53
8.29
10.31
8.99
10.37
18.40
9.53
9.50
42
10.66
Return on assets%
23.19
22.54
24.63
23.28
22.59
19.94
21.91
22.13
24.95
22.27
8.94
22.13
22.56
39
3.79
EPSkr
2.80
2.92
2.98
3.04
3.40
3.85
4.52
5.19
6.04
6.35
4.07
13.32%
9.26%
—
2.70
EPS growth%
16.19
18.08
16.65
19.50
22.35
21.86
18.94
20.74
21.77
23.73
5.93
21.77
20.12
93
2.39
Bookvalue per shkr
4.29
4.89
5.70
6.29
7.23
7.73
8.51
8.39
8.20
9.20
4.94
4.95%
7.66%
—
3.81
FCF per sharekr
6.63
7.22
8.30
9.27
9.42
10.50
10.68
12.77
12.98
12.87
4.68
6.44%
7.57%
—
2.94
Dividend per shkr
6.20
6.84
6.67
6.83
6.79
7.74
8.71
8.38
8.67
9.86
2.83
7.73%
6.30%
—
24.50
Div yield (avg)%
18.86
17.51
17.28
18.47
16.21
13.41
11.47
12.87
12.61
10.06
28.27
12.61
14.81
7
8.18
Payout ratio%
22.59
21.40
20.81
20.43
21.82
18.98
17.66
17.75
15.46
14.98
28.82
17.66
19.70
56
21.38
Shares (diluted)M
22.62
24.19
23.64
24.33
24.02
26.47
28.51
28.74
32.11
33.84
22.09
7.09%
3.04%
37
9.87
Buyback yield%
21.56
20.95
21.14
20.06
19.10
21.72
22.82
24.35
23.56
22.12
20.62
22.82
21.64
70
1.193
D/E ratiox
1.582
1.564
1.638
1.601
1.846
1.748
2.064
2.110
2.340
2.344
1.032
2.110
1.797
67
80.70
Enterprise valuekr M
55.04
55.03
55.55
63.95
66.74
76.34
83.90
94.54
95.40
93.15
57.95
6.90%
5.32%
81
24.11
LT debtkr M
99.12
92.68
99.08
90.15
100.6
97.20
101.6
94.95
108.1
115.0
62.93
2.71%
1.60%
76
Cost of revenue
8.07%
0.98×
Operating expenses
8.57%
1.02×
Spread over hurdle
12.32%