57.94
Revenuekr M
331.1
340.6
351.6
356.8
366.8
384.6
396.5
402.4
413.7
429.3
63.35
3.20%
2.97%
67
27.13
Revenue growth%
10.67
13.18
11.64
13.20
10.80
8.75
11.42
12.66
11.72
11.70
17.11
11.70
11.67
57
4.19
Gross margin%
29.20
29.00
29.30
28.07
27.93
30.71
28.36
29.78
27.95
27.66
15.19
28.36
28.68
78
5.02
Operating margin%
7.86
8.06
6.32
6.26
3.75
2.34
0.40
0.40
0.40
3.25
17.26
0.40
3.50
18
25.07
Net margin%
2.81
0.88
3.12
5.40
2.80
5.02
4.25
3.84
1.08
2.62
10.42
3.84
2.96
46
9.254
P/E ratio (avg)x
25.79
27.87
25.81
27.43
30.00
32.99
34.67
32.33
36.10
37.05
30.99
34.67
31.17
88
7.386
EV/EBITx
12.90
14.01
13.84
14.06
14.25
14.28
16.22
17.43
19.99
20.34
6.926
17.43
14.26
14
5.07
FCF yield (avg)%
18.82
19.23
16.75
14.00
13.50
12.43
14.64
14.65
16.50
19.22
3.17
14.65
15.57
37
3.68
FCF margin%
10.60
10.29
7.70
5.00
2.60
0.80
0.40
0.40
2.47
3.86
22.84
0.80
3.23
92
1.527
FCF / Net incomex
0.937
0.901
0.933
0.947
1.037
1.165
1.158
1.180
1.225
1.230
0.187
1.180
1.098
76
8.60
ROIC%
4.34
3.98
4.11
4.13
6.12
4.80
6.97
6.49
5.67
8.36
22.17
6.49
5.24
14
13.70
Return on equity%
26.78
25.67
28.59
28.59
26.72
28.48
27.80
24.81
25.83
25.98
29.02
25.98
26.75
55
23.13
Return on assets%
10.27
8.61
10.11
10.33
10.20
11.31
13.17
14.26
15.50
17.33
17.05
14.26
10.82
66
7.27
EPSkr
15.64
15.59
17.46
20.31
24.01
27.66
26.15
29.25
32.09
35.55
7.59
8.17%
8.52%
—
4.33
EPS growth%
17.43
15.20
13.00
12.67
12.60
9.94
8.19
7.71
8.90
9.57
25.61
8.90
11.27
11
7.01
Bookvalue per shkr
7.23
8.42
9.33
9.52
9.65
10.44
9.86
9.62
9.57
10.33
13.20
1.36%
3.59%
—
3.54
FCF per sharekr
7.90
6.93
6.34
5.49
5.15
5.26
4.91
5.19
4.80
4.48
9.98
(2.73%)
(5.03%)
—
11.53
Dividend per shkr
12.58
13.47
13.09
13.92
15.56
15.38
17.05
18.20
18.14
20.59
11.07
5.75%
6.00%
—
26.03
Div yield (avg)%
30.10
30.99
28.41
26.89
29.34
30.62
30.83
28.68
28.04
29.84
27.49
29.84
29.59
68
7.89
Payout ratio%
12.71
10.68
11.66
9.02
10.44
9.91
11.44
12.38
10.53
11.78
19.86
11.44
11.06
52
34.42
Shares (diluted)M
27.59
27.31
27.30
26.44
24.14
27.15
26.09
27.03
28.89
31.98
33.24
5.79%
1.01%
9
10.21
Buyback yield%
6.12
5.20
2.91
5.20
7.12
9.46
10.09
9.46
8.02
6.42
6.89
9.46
6.77
24
1.639
D/E ratiox
1.421
1.643
1.622
1.548
1.464
1.471
1.536
1.485
1.584
1.529
1.010
1.529
1.532
85
186.1
Enterprise valuekr M
275.2
297.0
324.3
369.6
342.2
319.5
353.2
381.6
374.0
362.6
109.6
1.16%
2.94%
66
103.1
LT debtkr M
330.9
312.3
310.5
295.3
322.2
348.6
378.8
414.1
385.2
394.0
27.76
4.11%
2.05%
88
Cost of revenue
2.97%
1.00×
Operating expenses
2.75%
0.98×