17.31
Revenuekr M
24.03
24.41
24.14
24.19
23.94
23.76
23.70
23.71
24.10
24.33
18.50
0.32%
0.31%
16
5.54
Revenue growth%
24.24
25.93
26.13
27.66
29.36
30.38
31.88
29.89
32.53
31.47
28.08
31.47
29.63
78
13.85
Gross margin%
13.89
15.68
15.89
16.12
17.41
17.78
14.99
16.08
15.01
14.85
18.87
15.01
15.78
13
7.78
Operating margin%
23.88
24.42
25.56
24.61
23.06
24.33
26.71
25.80
26.13
28.43
25.58
26.13
25.09
73
27.96
Net margin%
10.25
8.98
7.11
6.00
6.48
5.12
7.40
6.82
6.72
4.68
14.43
6.72
6.77
32
37.96
P/E ratio (avg)x
27.48
30.82
29.78
33.41
38.96
45.77
45.40
47.36
50.00
54.90
12.19
47.36
42.18
68
10.24
EV/EBITx
14.41
13.40
13.17
13.33
13.99
13.69
12.66
12.29
13.09
11.72
33.93
12.66
13.25
13
12.90
FCF yield (avg)%
7.72
10.55
8.81
6.26
9.18
10.32
11.42
13.69
13.67
13.82
5.09
13.67
10.44
47
17.80
FCF margin%
14.76
14.31
16.49
18.72
21.45
23.90
20.99
19.25
19.90
17.14
11.30
19.90
18.99
93
1.179
FCF / Net incomex
0.326
0.352
0.326
0.324
0.297
0.281
0.258
0.262
0.287
0.314
1.073
0.281
0.305
8
13.62
ROIC%
23.95
21.41
20.11
20.99
20.16
22.08
20.70
22.13
20.00
18.64
20.98
20.70
20.84
81
6.76
Return on equity%
13.58
12.23
11.27
12.92
11.07
9.07
6.32
8.04
8.86
10.36
8.25
8.86
10.72
22
12.02
Return on assets%
24.14
23.05
21.33
22.06
22.23
21.33
19.23
18.53
19.91
20.79
29.91
19.91
21.33
75
1.03
EPSkr
2.08
2.27
2.45
2.19
1.89
1.96
2.00
2.11
1.96
2.06
1.06
1.72%
(0.92%)
—
25.37
EPS growth%
5.28
3.89
2.98
4.26
4.36
7.13
4.60
4.92
3.29
2.92
23.01
4.60
4.31
92
0.89
Bookvalue per shkr
1.05
1.10
1.10
1.21
1.19
1.37
1.31
1.41
1.32
1.41
1.52
3.46%
3.45%
—
1.13
FCF per sharekr
2.79
2.79
2.96
2.93
2.54
2.73
2.78
2.87
2.57
2.33
6.02
(1.69%)
(2.85%)
—
4.26
Dividend per shkr
2.87
3.32
3.23
3.09
3.56
3.69
3.80
3.72
4.17
4.70
3.44
5.74%
6.47%
—
4.52
Div yield (avg)%
3.86
6.66
7.44
7.90
8.07
5.50
7.26
9.88
11.16
8.68
13.91
8.68
7.67
76
9.42
Payout ratio%
20.25
20.30
21.60
23.55
23.84
22.43
20.18
20.53
20.01
21.71
14.40
20.53
21.06
62
3.300
Shares (diluted)M
4.516
5.114
4.895
4.684
4.604
4.705
5.039
4.789
5.472
5.485
3.149
3.56%
2.82%
38
9.12
Buyback yield%
16.75
18.04
18.92
17.43
14.84
13.95
16.70
19.37
22.06
23.12
2.36
19.37
17.73
68
1.746
D/E ratiox
1.239
1.395
1.407
1.390
1.359
1.287
1.399
1.542
1.701
1.789
0.505
1.542
1.397
32
14.22
Enterprise valuekr M
13.99
14.51
13.03
12.68
13.46
13.20
14.66
14.82
15.54
14.02
1.889
0.82%
0.31%
46
8.670
LT debtkr M
11.10
9.899
10.00
10.56
10.29
9.329
8.867
9.387
9.142
8.459
8.233
(3.84%)
(3.41%)
52
Cost of revenue
0.31%
1.00×
Operating expenses
0.47%
1.02×
Goodwill & intangibles
17.26%
Property and equipment
15.13%
Spread over hurdle
(1.57%)