13.66
Revenuekr M
113.5
122.0
134.9
145.1
159.9
171.4
182.3
194.5
215.8
229.0
15.06
7.45%
8.14%
55
4.68
Revenue growth%
23.84
21.82
19.12
21.36
18.72
20.64
21.37
22.69
19.72
16.85
15.49
20.64
21.00
48
16.88
Gross margin%
21.50
21.92
20.74
20.42
19.27
20.52
18.66
20.48
20.46
19.11
26.76
20.46
20.47
65
3.61
Operating margin%
19.57
19.48
18.16
19.09
21.99
22.91
21.79
18.95
18.05
19.42
13.57
19.42
19.45
8
27.91
Net margin%
16.97
18.89
21.46
18.93
21.49
24.33
24.34
22.92
19.94
22.57
20.84
22.92
21.47
78
20.09
P/E ratio (avg)x
21.47
22.68
24.95
27.70
28.23
30.57
30.41
31.13
33.21
32.36
34.85
31.13
29.32
25
22.07
EV/EBITx
15.22
14.68
14.55
13.58
13.39
12.39
11.83
10.70
11.33
11.70
33.69
11.70
12.89
12
18.40
FCF yield (avg)%
9.70
9.60
8.84
7.14
8.69
6.08
8.52
10.84
9.51
12.42
25.46
9.51
9.18
66
15.80
FCF margin%
36.48
36.57
39.03
38.57
39.10
39.84
41.05
38.18
35.95
35.91
9.86
38.18
38.38
87
1.425
FCF / Net incomex
1.858
1.735
1.653
1.781
1.823
1.714
1.858
1.842
2.074
2.291
1.088
1.858
1.833
70
13.50
ROIC%
25.98
28.66
27.23
27.32
24.53
23.34
25.94
28.93
26.57
28.60
18.00
26.57
26.90
56
14.53
Return on equity%
31.46
30.57
32.83
32.34
31.71
32.25
31.81
33.39
33.03
30.08
21.32
32.25
32.03
57
25.84
Return on assets%
15.80
16.90
19.62
18.69
16.58
19.52
17.34
18.09
17.86
16.90
26.62
17.86
17.60
92
11.64
EPSkr
10.21
11.18
12.75
12.64
13.99
15.97
16.97
16.56
17.46
19.12
12.81
6.45%
7.55%
—
26.82
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.43
2.56
0.40
0.40
0.40
13.47
0.40
0.40
84
3.53
Bookvalue per shkr
12.81
12.75
11.52
10.32
9.73
10.72
9.77
10.48
11.60
12.94
2.44
5.88%
0.17%
—
6.94
FCF per sharekr
5.92
5.45
5.33
4.82
5.24
4.70
4.64
4.34
3.95
3.66
5.02
(6.92%)
(5.08%)
—
3.17
Dividend per shkr
11.62
12.46
12.01
12.51
14.22
16.02
15.49
17.62
18.80
20.97
2.15
8.08%
5.73%
—
2.75
Div yield (avg)%
21.69
23.51
23.41
25.19
22.55
22.20
24.70
24.89
22.04
20.03
9.01
22.20
22.98
55
26.75
Payout ratio%
16.02
18.13
15.58
16.68
14.15
16.88
15.26
15.28
15.00
17.21
12.77
15.28
15.80
76
4.233
Shares (diluted)M
4.517
4.051
4.360
4.766
4.417
4.679
4.995
4.974
4.818
4.844
4.187
1.87%
1.23%
47
5.96
Buyback yield%
24.35
27.29
24.74
26.78
24.86
26.09
25.75
25.27
26.60
27.19
26.72
26.09
25.92
61
0.463
D/E ratiox
0.181
0.186
0.181
0.174
0.197
0.182
0.169
0.191
0.204
0.203
1.357
0.191
0.184
80
132.0
Enterprise valuekr M
71.95
65.70
64.03
68.44
59.54
54.57
50.34
49.62
51.90
53.82
47.69
(2.00%)
(4.02%)
74
161.6
LT debtkr M
8.676
8.070
8.277
8.891
8.669
8.690
8.335
8.581
8.930
8.983
69.15
0.71%
0.36%
52
Cost of revenue
7.86%
0.97×
Operating expenses
8.27%
1.01×
Goodwill & intangibles
17.52%