28.16
Revenuekr M
55.29
60.33
65.68
69.15
75.18
79.14
84.36
91.73
100.3
109.0
29.68
7.72%
7.61%
48
16.73
Revenue growth%
17.28
19.15
18.48
16.64
16.43
14.23
12.02
10.74
9.20
7.06
3.50
10.74
15.33
75
28.34
Gross margin%
7.46
7.53
7.81
6.07
8.49
10.53
12.30
11.75
14.17
16.36
4.87
12.30
9.51
68
12.15
Operating margin%
6.03
8.16
8.26
11.00
13.63
16.35
18.53
19.87
21.69
21.10
18.53
19.87
14.99
73
18.76
Net margin%
17.61
15.00
17.09
18.63
20.46
21.07
18.34
18.35
18.76
21.29
27.49
18.76
18.49
63
6.990
P/E ratio (avg)x
26.36
28.74
30.91
32.14
30.51
33.07
35.25
33.98
36.04
38.66
30.79
35.25
32.61
33
27.46
EV/EBITx
22.09
21.89
22.74
21.80
21.70
21.33
19.41
20.53
21.34
21.67
29.53
21.33
21.69
81
7.19
FCF yield (avg)%
10.77
12.18
10.09
9.33
6.51
7.57
4.77
2.76
3.49
2.39
28.48
3.49
7.04
34
17.23
FCF margin%
10.42
8.79
8.87
9.83
9.76
8.84
8.74
8.83
7.66
6.08
29.98
8.74
8.84
75
1.578
FCF / Net incomex
0.570
0.645
0.640
0.612
0.650
0.641
0.600
0.588
0.589
0.604
0.118
0.600
0.608
31
9.33
ROIC%
19.17
21.28
23.61
23.10
22.66
23.03
23.21
25.44
24.27
23.52
6.37
23.52
23.16
18
3.97
Return on equity%
13.53
11.53
10.79
11.52
12.39
14.71
15.47
17.28
19.86
17.10
13.84
17.10
14.12
87
8.72
Return on assets%
11.91
11.17
9.02
8.31
11.27
12.65
12.49
14.31
12.26
13.98
4.18
12.65
12.09
22
0.97
EPSkr
0.37
0.36
0.37
0.36
0.33
0.31
0.30
0.26
0.26
0.24
1.03
(6.21%)
(3.91%)
—
12.04
EPS growth%
12.45
12.24
12.44
12.76
15.31
13.56
13.70
15.67
17.70
20.22
22.45
15.67
13.63
11
1.53
Bookvalue per shkr
3.53
3.42
3.95
4.64
5.20
5.19
6.09
6.16
7.09
8.45
1.50
10.22%
9.87%
—
1.50
FCF per sharekr
0.97
0.89
0.80
0.74
0.75
0.66
0.59
0.61
0.55
0.52
0.70
(7.00%)
(6.82%)
—
0.89
Dividend per shkr
1.61
1.52
1.73
1.66
1.75
2.05
2.22
2.31
2.65
2.59
2.03
8.12%
6.46%
—
16.56
Div yield (avg)%
2.45
5.13
5.10
5.82
6.72
5.44
5.28
3.79
5.77
6.01
23.51
5.44
5.36
24
29.69
Payout ratio%
9.16
9.04
7.98
9.41
10.19
7.75
8.10
5.18
4.46
4.67
17.52
5.18
8.04
79
13.13
Shares (diluted)M
14.14
15.92
18.62
19.74
21.83
22.01
23.86
26.56
25.61
27.56
13.25
4.77%
8.32%
79
26.32
Buyback yield%
25.78
23.02
22.38
20.89
23.12
24.55
22.75
21.83
22.52
23.74
5.85
22.75
22.88
77
1.051
D/E ratiox
0.830
0.872
0.863
0.806
0.767
0.671
0.688
0.754
0.656
0.685
0.908
0.685
0.761
5
33.59
Enterprise valuekr M
44.58
42.64
40.72
35.19
33.02
32.83
32.33
32.20
32.56
30.30
71.73
(1.70%)
(5.29%)
23
36.92
LT debtkr M
18.53
17.21
15.51
16.98
16.91
17.24
18.18
16.98
19.06
20.45
9.417
3.88%
2.09%
60
Cost of revenue
7.82%
1.02×
Operating expenses
7.94%
1.03×
Cash and investments
17.51%
Return on capital
113.88%
Spread over hurdle
107.17%