50.58
Revenuekr M
37.47
40.52
42.89
46.35
49.29
52.97
56.39
60.44
64.53
69.21
54.41
7.02%
7.14%
15
28.34
Revenue growth%
13.77
15.77
15.60
15.14
14.75
14.72
17.29
16.14
17.54
19.46
13.48
17.29
15.68
50
4.29
Gross margin%
1.89
4.23
5.49
4.11
6.07
8.91
11.03
12.73
10.39
7.52
24.95
10.39
6.80
89
4.83
Operating margin%
9.15
12.10
14.96
15.87
14.16
12.31
10.09
10.30
9.80
10.47
7.78
10.30
11.28
45
10.97
Net margin%
5.22
2.40
0.40
0.40
0.40
0.40
0.40
3.14
5.63
7.79
23.43
3.14
1.40
94
15.46
P/E ratio (avg)x
30.60
29.31
29.85
30.69
31.65
34.79
35.94
34.79
33.44
36.50
24.56
34.79
32.54
80
10.65
EV/EBITx
6.972
6.456
6.214
6.906
7.001
6.996
6.833
6.256
6.413
5.983
21.72
6.413
6.645
77
9.14
FCF yield (avg)%
25.49
24.42
26.71
25.35
27.07
29.42
27.59
24.91
22.39
21.37
22.77
24.91
25.42
23
9.74
FCF margin%
1.13
2.52
5.30
7.12
9.51
9.62
10.72
11.84
14.54
16.39
23.91
11.84
9.56
51
0.908
FCF / Net incomex
1.536
1.469
1.495
1.393
1.433
1.417
1.227
1.106
1.114
1.181
0.663
1.181
1.405
5
12.79
ROIC%
15.67
14.39
15.57
17.23
17.40
18.65
15.65
15.49
15.38
14.23
18.40
15.49
15.61
38
9.29
Return on equity%
12.87
11.07
8.45
6.56
6.09
4.75
7.14
7.92
9.11
11.91
10.08
7.92
8.18
42
7.28
Return on assets%
23.48
25.63
23.73
23.89
23.44
24.50
27.21
26.29
28.24
30.85
11.87
27.21
25.06
58
5.10
EPSkr
9.66
10.37
10.29
11.28
11.51
11.71
11.40
13.16
15.68
17.14
5.52
8.28%
7.51%
—
21.95
EPS growth%
28.33
27.90
28.92
29.52
30.03
28.25
29.97
27.93
30.27
29.17
24.85
29.17
29.04
37
5.61
Bookvalue per shkr
2.11
1.83
1.99
2.13
1.98
1.83
1.84
1.98
2.14
2.28
1.41
2.83%
0.78%
—
2.15
FCF per sharekr
5.47
5.57
5.73
5.73
5.99
6.41
5.94
6.40
6.03
5.80
5.60
(0.65%)
0.61%
—
5.67
Dividend per shkr
1.24
1.33
1.41
1.43
1.41
1.58
1.81
2.06
2.14
2.06
3.00
7.89%
5.63%
—
15.33
Div yield (avg)%
23.55
23.22
22.68
22.94
21.64
22.30
24.61
27.20
26.89
29.64
16.38
26.89
23.38
50
25.47
Payout ratio%
30.82
32.65
35.49
36.23
34.95
37.78
34.90
36.16
35.75
37.60
25.71
36.16
35.62
47
9.877
Shares (diluted)M
6.800
6.449
6.072
5.355
4.777
4.313
4.577
4.446
4.012
3.525
9.819
(5.90%)
(7.66%)
88
26.51
Buyback yield%
1.51
0.40
0.67
1.00
0.40
2.30
0.40
0.40
0.40
3.31
9.61
0.40
0.53
69
0.202
D/E ratiox
0.713
0.803
0.917
1.035
1.241
1.327
1.470
1.740
1.718
2.011
0.794
1.718
1.284
30
76.87
Enterprise valuekr M
105.7
98.99
103.3
115.6
124.7
127.7
118.5
114.2
120.3
111.9
16.52
(2.15%)
0.27%
89
7.519
LT debtkr M
96.70
104.5
100.2
109.0
126.9
135.3
152.6
169.7
185.4
203.3
73.89
9.89%
9.46%
25
Cost of revenue
7.23%
1.01×
Operating expenses
6.98%
0.99×
Goodwill & intangibles
14.75%