11.92
Revenuekr M
8.472
9.009
9.469
10.07
10.66
11.55
12.05
12.56
13.05
13.68
12.59
5.11%
5.35%
58
20.43
Revenue growth%
30.26
31.03
29.93
31.62
29.06
26.77
29.55
32.38
29.88
31.08
19.98
29.88
30.09
26
11.31
Gross margin%
3.31
1.72
0.40
0.40
1.33
3.25
2.95
0.66
1.18
3.65
3.76
2.95
1.53
22
25.04
Operating margin%
13.47
14.45
13.87
16.21
17.49
15.11
15.37
15.51
13.07
14.56
19.50
15.11
14.84
15
23.68
Net margin%
19.82
16.94
15.52
15.65
14.92
16.02
16.80
18.93
16.69
16.21
22.36
16.69
16.45
14
28.99
P/E ratio (avg)x
55.23
61.59
67.88
77.94
89.78
97.13
110.1
105.5
102.1
98.03
6.643
102.1
93.46
79
27.06
EV/EBITx
17.76
17.96
16.42
14.98
15.66
15.29
15.99
17.60
15.76
14.89
9.271
15.76
15.87
34
24.84
FCF yield (avg)%
4.20
5.77
2.93
4.63
6.91
5.53
5.97
3.32
2.41
3.50
28.29
3.50
4.41
72
8.73
FCF margin%
18.78
18.73
16.01
13.71
15.74
17.20
15.16
15.40
12.87
14.67
17.52
15.16
15.57
78
1.541
FCF / Net incomex
0.331
0.338
0.373
0.406
0.380
0.425
0.394
0.411
0.392
0.413
0.730
0.411
0.393
13
8.79
ROIC%
27.33
28.93
26.11
23.99
24.41
22.41
22.65
24.81
24.59
22.95
21.54
22.95
24.50
57
21.03
Return on equity%
19.58
17.26
20.13
18.60
18.69
17.70
19.92
18.89
17.03
17.15
9.53
17.70
18.65
78
13.42
Return on assets%
16.92
17.18
18.01
17.41
17.97
19.15
18.40
16.89
17.98
17.73
28.85
17.98
17.85
30
27.73
EPSkr
16.06
17.09
18.91
19.45
20.55
19.78
19.43
19.20
22.73
24.70
28.66
3.75%
5.50%
—
4.83
EPS growth%
8.29
10.69
11.41
11.11
11.72
14.59
12.88
14.07
12.01
13.27
24.67
13.27
11.86
89
17.87
Bookvalue per shkr
27.23
26.54
29.45
32.43
35.96
39.95
37.14
35.60
40.57
39.72
7.55
2.01%
3.83%
—
27.30
FCF per sharekr
29.44
26.17
26.82
23.34
23.99
24.50
25.21
25.69
26.78
23.52
23.38
(0.39%)
(1.34%)
—
26.38
Dividend per shkr
6.41
6.22
6.10
6.95
7.51
8.11
8.09
9.34
8.91
9.91
15.73
5.72%
5.16%
—
19.10
Div yield (avg)%
18.02
16.96
19.39
21.94
20.47
17.65
19.18
20.37
22.57
21.36
19.07
20.37
19.88
23
13.47
Payout ratio%
19.07
16.31
15.27
16.47
18.77
17.97
17.39
17.92
20.54
23.07
5.61
17.97
17.94
42
0.300
Shares (diluted)M
0.361
0.321
0.301
0.317
0.296
0.295
0.314
0.277
0.294
0.314
0.297
1.14%
(0.43%)
29
5.37
Buyback yield%
9.12
6.45
4.05
4.15
4.57
1.94
3.17
5.47
4.62
3.32
7.41
3.32
4.36
55
0.469
D/E ratiox
0.518
0.470
0.453
0.501
0.477
0.452
0.492
0.527
0.523
0.548
0.798
0.523
0.497
89
12.02
Enterprise valuekr M
5.422
5.362
5.808
6.067
5.570
5.575
5.472
5.046
4.727
5.234
13.51
(1.24%)
0.82%
21
6.332
LT debtkr M
15.77
18.64
19.24
20.48
20.20
20.20
20.97
24.81
27.82
31.18
4.453
9.07%
7.15%
87
Cost of revenue
5.37%
1.00×
Operating expenses
4.92%
0.96×
Goodwill & intangibles
18.90%
Property and equipment
15.34%
Spread over hurdle
(2.78%)