9.128
Revenuekr M
108.9
107.7
107.8
106.8
109.7
108.6
109.1
108.6
110.8
114.3
9.749
0.83%
0.40%
7
26.44
Revenue growth%
4.75
4.67
3.83
3.52
6.10
4.46
7.15
6.60
6.33
7.17
2.49
6.60
5.42
11
24.48
Gross margin%
8.71
9.18
6.81
4.14
3.90
5.60
7.27
8.10
8.30
8.96
3.38
8.10
7.69
94
16.08
Operating margin%
5.16
3.13
3.45
3.62
5.12
2.80
4.64
2.41
2.77
0.78
24.45
2.77
3.29
92
4.72
Net margin%
0.84
0.40
0.40
0.44
1.73
2.36
4.21
3.22
4.72
3.61
19.93
3.61
2.05
86
15.58
P/E ratio (avg)x
14.47
15.61
16.33
18.86
19.20
21.39
23.85
23.36
26.14
29.79
7.787
23.85
20.29
69
27.13
EV/EBITx
38.64
40.73
42.51
42.32
50.86
50.49
60.26
70.10
71.67
72.73
34.75
70.10
50.67
49
7.73
FCF yield (avg)%
14.81
12.14
13.16
15.08
16.64
17.21
19.71
17.83
15.48
13.56
29.93
17.21
15.28
82
24.55
FCF margin%
13.47
12.38
9.41
8.88
11.17
10.65
8.08
9.79
9.49
11.37
16.31
9.79
10.22
82
1.277
FCF / Net incomex
0.312
0.269
0.250
0.260
0.246
0.227
0.194
0.172
0.158
0.151
1.575
0.172
0.237
44
23.21
ROIC%
5.29
3.52
5.30
5.19
6.20
8.03
6.80
7.65
9.44
9.68
17.69
8.03
6.50
9
14.73
Return on equity%
26.31
28.09
30.21
31.65
32.59
34.19
36.00
35.71
36.84
34.22
4.79
35.71
33.39
29
8.93
Return on assets%
15.60
18.54
18.61
18.48
18.13
19.67
20.94
18.24
20.16
20.67
28.27
20.16
18.58
29
1.40
EPSkr
0.66
0.68
0.62
0.63
0.55
0.54
0.58
0.56
0.60
0.59
1.54
1.56%
(2.44%)
—
3.38
EPS growth%
30.45
31.52
32.77
33.60
32.65
30.84
32.20
34.45
36.43
33.51
24.99
33.51
32.71
50
0.80
Bookvalue per shkr
1.21
1.16
1.13
1.12
1.05
1.03
0.95
0.94
1.01
1.10
2.08
0.87%
(1.49%)
—
1.55
FCF per sharekr
1.16
1.21
1.18
1.22
1.23
1.34
1.41
1.44
1.47
1.69
1.60
6.57%
3.72%
—
0.93
Dividend per shkr
2.13
2.42
2.63
2.50
2.78
2.79
3.23
3.73
4.29
4.74
0.46
11.28%
7.95%
—
23.44
Div yield (avg)%
30.89
32.28
29.34
26.82
28.48
26.84
24.05
24.63
23.60
23.37
3.89
24.05
26.83
77
11.77
Payout ratio%
4.29
2.55
1.81
2.90
0.68
0.40
0.67
1.37
0.40
0.60
13.28
0.60
1.02
63
20.24
Shares (diluted)M
39.73
41.64
40.09
45.69
47.94
47.34
54.03
53.02
57.67
67.58
20.28
7.11%
6.51%
84
2.16
Buyback yield%
27.61
30.55
30.87
33.57
34.96
35.03
36.38
38.36
36.45
34.79
17.68
36.38
34.87
8
1.418
D/E ratiox
0.644
0.637
0.692
0.683
0.818
0.928
0.995
1.091
1.284
1.493
1.597
1.091
0.873
89
50.08
Enterprise valuekr M
67.30
74.02
79.27
73.67
78.27
73.41
79.67
73.02
74.07
72.10
10.69
(1.63%)
0.04%
49
15.36
LT debtkr M
50.88
57.92
60.83
68.74
75.47
82.71
81.02
80.13
91.37
91.12
33.33
3.84%
5.77%
42
Cost of revenue
0.40%
1.00×
Operating expenses
0.80%
1.04×