48.50
Revenuekr M
60.99
63.52
67.38
69.61
73.54
76.54
80.13
84.34
86.19
50.71
55.70
4.37%
4.00%
28
7.71
Revenue growth%
12.62
11.67
13.78
16.09
17.13
14.91
14.30
12.70
11.34
14.15
21.72
14.30
13.24
21
26.84
Gross margin%
1.29
1.32
2.65
2.05
3.85
4.92
3.44
3.92
6.14
17.18
19.25
3.92
3.64
81
5.67
Operating margin%
1.14
1.87
0.40
2.70
0.40
0.40
0.50
0.40
0.40
14.69
5.19
0.40
0.45
54
27.39
Net margin%
19.05
18.89
18.59
20.61
22.02
19.07
16.20
16.78
17.11
13.48
8.16
17.11
18.97
54
32.94
P/E ratio (avg)x
32.52
32.35
32.20
32.26
31.19
32.95
31.02
34.03
34.11
21.82
19.53
32.95
32.31
44
20.21
EV/EBITx
7.827
8.588
9.442
9.039
9.286
9.354
9.084
9.019
10.12
11.08
13.94
9.286
9.061
8
24.04
FCF yield (avg)%
26.36
27.63
28.67
30.71
29.04
27.85
27.86
26.54
26.46
6.67
12.43
27.85
27.74
39
27.90
FCF margin%
27.28
28.78
26.53
26.17
23.66
25.82
23.57
23.71
22.45
7.52
8.54
23.66
25.82
36
0.284
FCF / Net incomex
0.255
0.266
0.285
0.292
0.280
0.267
0.310
0.342
0.363
0.316
1.779
0.310
0.282
33
21.27
ROIC%
25.60
26.24
25.60
26.22
26.84
26.79
29.73
30.70
33.26
9.05
10.08
29.73
26.52
85
12.82
Return on equity%
29.14
28.06
26.82
29.54
28.87
29.10
29.27
29.93
29.12
2.49
28.08
29.12
29.11
63
11.90
Return on assets%
5.46
2.91
2.67
5.28
5.30
8.07
10.16
9.15
8.55
28.24
20.18
8.55
5.38
22
17.36
EPSkr
51.34
48.67
41.78
38.41
37.91
33.81
35.26
33.90
36.76
19.02
18.36
(0.87%)
(3.81%)
—
3.11
EPS growth%
13.82
10.99
11.91
13.35
12.81
12.72
15.52
17.23
14.68
12.11
2.13
14.68
13.27
88
12.49
Bookvalue per shkr
30.19
27.24
26.44
27.24
25.31
24.38
23.62
21.80
22.58
36.97
16.65
(3.69%)
(2.76%)
—
19.47
FCF per sharekr
53.56
50.40
54.99
55.48
59.69
58.74
62.28
59.03
63.33
47.50
11.98
2.68%
2.35%
—
52.84
Dividend per shkr
39.04
33.63
34.33
29.77
29.42
25.12
22.36
24.11
25.78
38.80
13.40
(2.84%)
(5.63%)
—
22.97
Div yield (avg)%
19.81
19.54
20.51
19.59
16.90
17.82
19.74
19.69
18.03
13.05
7.22
18.03
19.64
88
22.47
Payout ratio%
24.45
23.12
23.42
25.39
24.97
26.71
25.82
23.66
22.85
15.41
29.07
24.97
24.54
86
1.784
Shares (diluted)M
1.768
1.612
1.494
1.594
1.508
1.406
1.264
1.075
1.132
1.850
1.851
(6.62%)
(4.34%)
90
6.74
Buyback yield%
20.44
22.18
19.60
18.32
18.92
19.35
16.92
19.02
16.60
19.65
11.89
18.92
18.97
55
1.159
D/E ratiox
1.036
1.028
0.999
0.935
1.068
1.016
1.019
0.996
1.049
1.336
1.257
1.019
1.017
76
74.37
Enterprise valuekr M
77.55
76.08
78.72
88.65
99.71
99.12
90.20
82.87
79.32
76.26
19.93
(2.20%)
(1.09%)
50
14.96
LT debtkr M
82.09
87.00
81.97
80.93
90.40
82.78
75.35
75.13
77.81
12.60
58.90
(0.78%)
0.78%
8
Cost of revenue
4.15%
1.01×
Operating expenses
3.54%
0.96×
Property and equipment
19.33%