3.929
Revenuekr M
48.69
51.28
55.15
59.04
64.14
68.09
73.99
80.21
84.13
91.39
4.269
7.34%
7.30%
41
8.77
Revenue growth%
32.89
31.95
34.21
32.39
30.00
28.75
31.25
30.29
31.49
34.21
26.89
31.25
31.72
73
25.29
Gross margin%
9.08
7.76
8.35
6.92
6.91
6.95
9.30
9.70
7.71
8.94
28.42
8.94
8.06
17
27.76
Operating margin%
0.40
1.15
0.40
0.40
0.40
0.40
2.49
0.40
0.99
2.77
9.88
0.99
0.40
33
13.31
Net margin%
32.22
32.18
31.96
32.05
34.67
34.54
32.04
33.23
32.01
31.54
6.00
32.04
32.11
21
16.31
P/E ratio (avg)x
34.69
35.65
41.77
43.45
50.84
49.48
50.10
56.73
60.72
59.82
36.53
56.73
49.79
40
12.11
EV/EBITx
54.89
62.91
66.47
68.13
82.08
92.10
102.9
109.4
117.7
119.0
37.94
109.4
87.09
18
20.38
FCF yield (avg)%
24.43
22.97
24.30
21.42
18.77
16.39
18.31
19.94
22.19
20.50
27.79
19.94
20.96
53
20.19
FCF margin%
20.20
20.12
22.95
21.90
24.63
24.33
23.28
20.75
22.86
22.02
13.25
22.86
22.44
74
0.947
FCF / Net incomex
1.607
1.678
1.568
1.745
1.569
1.570
1.449
1.385
1.244
1.330
0.682
1.385
1.568
87
21.19
ROIC%
22.43
23.33
20.34
20.13
21.25
20.01
22.35
24.93
23.84
25.78
17.86
23.84
22.39
42
5.80
Return on equity%
30.81
30.96
29.16
26.17
27.27
29.51
28.98
29.53
30.61
29.21
27.83
29.51
29.36
52
26.18
Return on assets%
12.61
10.71
8.77
9.72
10.62
7.82
7.39
6.01
7.01
4.40
4.70
7.01
8.29
71
3.11
EPSkr
3.31
3.21
3.55
4.06
4.74
5.21
5.94
6.08
6.56
6.40
3.29
6.20%
7.06%
—
8.60
EPS growth%
15.81
15.91
13.82
13.62
14.05
11.13
12.73
11.62
9.71
9.21
2.92
11.13
13.18
66
1.53
Bookvalue per shkr
2.59
2.43
2.15
2.01
2.08
2.07
1.99
1.74
1.86
2.04
0.77
(0.45%)
(2.15%)
—
2.86
FCF per sharekr
1.83
2.14
2.32
2.73
3.00
3.53
3.72
4.22
4.27
4.22
0.72
7.11%
8.41%
—
1.38
Dividend per shkr
3.42
3.17
3.08
2.85
2.56
2.39
2.18
2.15
1.87
1.67
0.85
(8.19%)
(6.75%)
—
6.94
Div yield (avg)%
26.25
25.85
27.32
26.19
26.72
29.03
30.58
30.26
30.49
29.95
16.92
30.26
28.17
58
23.50
Payout ratio%
31.44
30.30
31.02
31.69
32.55
30.76
28.84
27.67
28.22
30.06
25.71
28.84
30.53
67
16.81
Shares (diluted)M
14.93
15.49
17.23
15.79
17.89
18.83
19.33
17.64
16.15
16.08
16.93
(2.11%)
0.34%
44
6.33
Buyback yield%
27.41
27.21
28.48
31.21
31.69
30.02
27.80
26.56
28.80
31.74
3.50
28.80
28.64
84
1.779
D/E ratiox
2.942
3.377
3.321
3.256
3.926
4.515
5.051
5.318
5.670
5.859
0.187
5.318
4.220
61
35.57
Enterprise valuekr M
34.34
35.54
33.18
30.72
27.47
29.93
30.94
28.22
25.44
26.62
51.18
(0.63%)
(2.51%)
69
15.91
LT debtkr M
65.43
68.23
64.08
70.27
65.92
59.30
52.89
54.49
54.83
47.67
5.328
(6.28%)
(3.15%)
75
Cost of revenue
7.31%
1.00×
Operating expenses
7.58%
1.03×
Goodwill & intangibles
18.80%
Spread over hurdle
55.87%