38.11
Revenuekr M
19.81
21.49
23.42
25.80
28.03
30.63
33.45
35.28
38.83
42.43
42.67
8.65%
8.97%
50
20.46
Revenue growth%
7.57
6.04
6.91
5.42
6.24
7.52
5.50
3.05
2.21
1.89
10.75
3.05
5.77
40
15.53
Gross margin%
29.02
30.36
30.38
28.94
27.26
27.11
25.86
22.90
24.44
27.40
12.84
25.86
27.33
72
21.19
Operating margin%
7.08
7.78
6.22
6.87
9.71
12.33
10.08
9.27
9.32
11.34
28.08
10.08
9.30
54
23.23
Net margin%
22.04
21.49
20.79
20.58
17.62
20.09
17.38
14.89
13.58
14.78
2.69
14.89
18.85
71
20.99
P/E ratio (avg)x
13.25
14.87
15.64
15.27
17.33
17.41
18.22
16.46
16.65
18.84
33.57
17.41
16.55
13
23.70
EV/EBITx
15.71
16.91
17.56
15.59
15.32
14.32
15.89
17.18
15.13
13.70
26.20
15.13
15.65
71
5.65
FCF yield (avg)%
26.92
29.75
28.09
29.14
29.29
28.84
27.94
30.84
31.32
30.15
21.09
30.15
29.22
22
13.76
FCF margin%
3.92
4.79
4.39
7.33
6.54
6.86
6.60
3.94
4.34
3.60
22.80
4.34
4.59
68
0.439
FCF / Net incomex
1.244
1.144
1.224
1.241
1.193
1.221
1.244
1.275
1.399
1.295
0.176
1.275
1.242
39
22.98
ROIC%
21.53
24.01
24.96
23.75
21.35
20.66
22.13
21.96
19.65
21.89
22.33
21.89
21.92
9
15.33
Return on equity%
12.98
13.40
16.17
16.59
13.76
13.46
14.37
13.73
11.76
10.25
4.57
13.46
13.60
27
11.90
Return on assets%
31.22
33.27
34.78
34.77
34.19
33.57
34.37
36.31
37.12
37.01
21.16
36.31
34.57
6
59.81
EPSkr
47.15
54.92
65.08
70.13
70.58
72.67
72.38
69.63
75.53
86.27
63.93
4.10%
6.56%
—
29.75
EPS growth%
11.01
11.30
9.68
10.76
10.18
11.64
13.67
16.10
17.93
20.45
2.32
16.10
11.47
30
31.34
Bookvalue per shkr
69.84
65.02
70.55
66.85
70.37
76.85
71.87
70.26
66.87
63.89
48.66
(1.91%)
(0.55%)
—
68.62
FCF per sharekr
41.40
44.92
47.29
46.26
44.91
54.14
57.49
68.73
70.41
83.02
50.38
13.07%
7.89%
—
41.26
Dividend per shkr
22.72
22.70
21.85
23.83
24.99
23.77
23.52
21.10
22.00
21.49
53.69
(2.97%)
(0.55%)
—
15.94
Div yield (avg)%
18.95
21.73
20.15
22.15
23.69
22.28
22.06
20.84
20.68
23.65
2.85
22.06
21.90
66
21.71
Payout ratio%
9.52
10.15
8.93
9.89
12.77
10.08
11.68
13.19
11.19
10.96
9.52
11.19
10.56
16
0.240
Shares (diluted)M
0.345
0.379
0.433
0.466
0.560
0.565
0.595
0.672
0.694
0.808
0.242
7.60%
9.82%
42
19.97
Buyback yield%
2.48
1.38
2.30
0.77
0.40
3.02
5.65
8.15
11.14
9.89
6.42
8.15
2.75
28
0.659
D/E ratiox
0.541
0.518
0.532
0.556
0.633
0.612
0.626
0.719
0.743
0.705
1.715
0.705
0.619
72
9.317
Enterprise valuekr M
19.61
20.94
24.59
25.20
26.95
28.54
30.09
34.48
38.02
38.49
22.30
7.38%
6.79%
8
6.361
LT debtkr M
40.96
44.59
48.04
49.35
47.62
56.55
55.32
54.75
59.81
70.32
22.07
8.11%
5.37%
24
Cost of revenue
9.03%
1.00×
Operating expenses
8.97%
1.00×
Property and equipment
21.00%
Cash and investments
19.72%