186.9
Revenuekr M
203.7
208.0
204.5
205.8
211.0
216.3
213.2
217.0
215.8
219.0
196.6
0.75%
0.50%
45
13.34
Revenue growth%
22.86
21.42
23.89
22.14
20.11
22.92
22.12
24.17
25.71
28.23
28.10
24.17
22.89
27
16.62
Gross margin%
4.04
3.49
1.44
3.14
3.67
4.67
4.93
5.34
3.80
3.32
6.95
4.67
3.73
72
5.01
Operating margin%
19.49
21.22
20.61
19.11
21.64
18.75
20.42
19.03
20.68
22.33
17.02
20.42
20.51
11
7.03
Net margin%
6.18
5.57
2.59
0.74
2.42
0.40
0.40
0.40
2.69
0.40
24.91
0.40
1.58
89
20.22
P/E ratio (avg)x
10.46
11.61
12.09
14.01
16.36
18.48
18.53
20.60
21.02
24.06
25.79
20.60
17.42
46
6.540
EV/EBITx
20.22
19.55
19.24
21.98
24.58
24.75
25.68
26.23
27.24
29.02
15.10
26.23
24.66
87
10.86
FCF yield (avg)%
22.15
19.93
19.71
17.01
14.28
13.89
12.99
12.78
11.32
8.79
25.52
12.78
14.09
78
19.66
FCF margin%
26.59
29.57
31.31
32.17
33.31
36.21
36.75
35.49
36.33
34.85
18.36
36.21
34.08
88
1.326
FCF / Net incomex
3.266
3.481
3.952
3.976
3.937
3.971
4.293
4.833
4.557
5.151
0.905
4.557
3.973
51
9.28
ROIC%
25.88
26.47
25.44
28.16
29.79
31.36
28.99
30.02
28.40
26.70
27.00
28.99
28.28
89
10.21
Return on equity%
19.56
16.59
14.32
12.45
13.39
13.40
12.18
11.64
10.25
7.35
27.28
11.64
12.92
65
27.24
Return on assets%
7.10
9.08
6.63
8.72
8.54
6.09
5.03
3.69
3.83
1.45
17.42
3.83
6.36
66
0.56
EPSkr
0.76
0.91
1.01
1.10
1.25
1.40
1.66
1.63
1.69
1.93
0.59
9.06%
11.26%
—
26.88
EPS growth%
5.68
8.42
9.95
8.36
10.47
12.81
11.84
12.65
12.40
14.12
8.26
12.65
11.15
7
0.45
Bookvalue per shkr
0.21
0.22
0.21
0.20
0.19
0.17
0.15
0.15
0.15
0.14
0.21
(5.22%)
(4.82%)
—
0.17
FCF per sharekr
0.69
0.69
0.70
0.69
0.75
0.79
0.84
0.78
0.87
0.91
0.60
3.86%
3.79%
—
0.31
Dividend per shkr
0.19
0.19
0.17
0.17
0.17
0.17
0.16
0.15
0.13
0.13
0.11
(5.31%)
(3.11%)
—
20.30
Div yield (avg)%
19.57
17.28
18.09
16.55
18.21
16.61
15.79
13.16
12.74
11.25
18.53
13.16
16.58
66
7.46
Payout ratio%
24.96
24.22
26.53
23.59
21.33
20.73
19.01
17.68
17.28
19.25
5.39
19.01
21.03
65
160.4
Shares (diluted)M
181.2
187.6
216.6
207.9
200.6
194.4
224.2
239.5
239.4
270.7
168.7
6.19%
3.91%
83
5.33
Buyback yield%
10.58
8.74
11.41
8.60
11.46
11.42
8.45
9.67
10.19
9.42
17.82
9.67
9.93
81
1.271
D/E ratiox
0.970
0.988
1.145
1.171
1.212
1.248
1.234
1.249
1.327
1.330
1.655
1.249
1.223
59
55.44
Enterprise valuekr M
32.06
29.76
32.97
30.72
29.63
27.51
27.51
27.82
29.43
27.14
217.5
(1.74%)
(1.30%)
6
226.7
LT debtkr M
140.9
147.4
170.5
195.5
202.2
194.8
210.3
229.3
217.1
206.6
95.89
0.42%
4.41%
33
Cost of revenue
0.52%
1.00×
Operating expenses
0.21%
0.97×
Cash and investments
16.22%