104.6
Revenuekr M
94.56
96.82
99.39
98.00
100.2
99.56
102.7
102.9
103.3
105.2
108.1
0.97%
1.20%
82
5.54
Revenue growth%
17.75
19.96
19.01
18.47
17.26
18.78
20.92
22.06
23.57
21.17
8.62
21.17
19.48
18
11.62
Gross margin%
19.80
20.34
20.03
22.29
25.17
25.00
27.62
25.68
23.04
21.42
6.65
25.00
22.67
40
13.01
Operating margin%
5.54
3.33
4.31
3.23
1.21
0.40
0.40
1.38
1.52
3.61
18.72
1.38
2.38
22
13.13
Net margin%
14.13
16.68
18.56
19.27
17.76
18.40
19.01
19.50
17.63
20.48
22.22
19.01
18.48
46
8.794
P/E ratio (avg)x
41.36
40.76
47.06
53.51
53.40
54.83
65.14
77.92
83.61
88.19
8.610
77.92
54.17
33
37.44
EV/EBITx
23.69
24.51
27.72
29.20
31.88
34.90
35.15
39.02
39.35
44.63
16.46
39.02
33.39
6
18.23
FCF yield (avg)%
8.64
7.90
7.92
10.46
10.02
8.41
8.54
5.97
3.94
1.63
26.59
5.97
8.17
74
6.57
FCF margin%
6.66
3.95
3.58
2.95
2.54
1.23
1.73
4.43
4.27
2.12
14.30
2.12
3.26
31
1.188
FCF / Net incomex
0.869
0.794
0.854
0.933
0.880
0.892
0.801
0.817
0.726
0.743
0.980
0.801
0.835
62
23.74
ROIC%
8.36
10.94
8.07
9.90
9.62
8.44
7.03
4.60
7.51
4.75
6.27
7.03
8.22
8
9.40
Return on equity%
12.21
11.75
14.45
13.29
13.61
11.64
10.77
8.98
10.05
10.94
8.17
10.77
11.70
53
25.05
Return on assets%
14.71
16.00
15.18
18.06
18.61
19.78
20.82
22.20
24.81
23.83
6.49
22.20
19.19
88
0.86
EPSkr
1.43
1.41
1.55
1.64
1.65
1.69
1.91
2.04
2.05
2.15
0.92
5.54%
3.57%
—
18.75
EPS growth%
23.16
20.79
21.43
23.42
22.09
22.82
21.44
23.04
20.25
21.44
27.15
21.44
21.77
64
1.49
Bookvalue per shkr
0.99
1.00
1.06
1.00
0.97
0.92
0.93
0.92
1.02
1.12
0.84
2.89%
0.71%
—
0.84
FCF per sharekr
1.26
1.16
1.05
0.94
1.05
0.97
0.99
1.10
1.15
1.03
0.49
(0.25%)
(1.02%)
—
0.52
Dividend per shkr
1.00
1.06
0.97
1.03
0.96
1.00
1.01
1.04
1.14
1.08
0.99
2.30%
0.68%
—
6.15
Div yield (avg)%
28.43
29.22
27.82
28.29
28.16
25.16
27.79
28.05
25.79
28.00
25.49
27.79
28.03
93
5.09
Payout ratio%
29.36
26.50
25.48
28.03
30.24
28.70
26.97
24.30
22.09
20.52
15.83
24.30
26.74
62
33.94
Shares (diluted)M
46.67
47.76
54.41
56.16
53.45
52.45
59.42
67.20
78.25
90.04
34.34
10.99%
8.34%
70
17.50
Buyback yield%
1.22
0.40
0.57
0.40
0.40
0.41
2.31
4.78
4.48
6.82
19.84
4.48
0.89
14
0.923
D/E ratiox
1.122
1.063
1.097
1.099
1.090
1.032
1.098
1.197
1.203
1.173
1.759
1.173
1.099
49
131.7
Enterprise valuekr M
26.37
27.57
27.76
32.05
31.56
36.73
41.16
38.53
42.57
44.46
102.6
7.09%
4.96%
17
89.89
LT debtkr M
169.7
193.4
183.8
195.3
191.8
184.6
181.4
190.2
185.9
179.9
58.57
(1.27%)
2.13%
15
Cost of revenue
1.13%
0.99×
Operating expenses
0.82%
0.96×
Goodwill & intangibles
18.75%