39.96
Revenuekr M
41.01
41.36
41.91
43.25
44.14
46.03
46.17
47.15
47.09
48.62
43.66
1.95%
1.91%
46
2.15
Revenue growth%
17.02
16.32
17.60
16.81
14.63
13.56
12.17
12.27
12.46
10.21
2.68
12.27
14.10
80
18.39
Gross margin%
26.13
23.65
21.40
23.49
26.40
25.65
24.47
24.03
23.95
25.22
18.13
24.47
24.25
33
13.99
Operating margin%
22.12
19.64
21.79
19.45
18.42
18.90
20.57
21.37
22.24
23.58
18.37
21.37
20.97
40
16.89
Net margin%
14.05
15.55
12.95
13.72
12.63
13.78
12.61
14.57
17.35
19.76
13.70
14.57
13.92
21
23.56
P/E ratio (avg)x
33.60
39.80
47.33
50.99
56.80
61.48
70.58
81.87
97.18
108.6
6.931
81.87
59.14
21
16.51
EV/EBITx
14.46
15.07
16.72
17.25
16.32
15.93
18.07
19.66
19.51
20.60
16.72
19.51
16.99
32
2.85
FCF yield (avg)%
13.06
15.39
17.14
19.27
20.19
20.87
22.34
19.70
21.25
18.95
7.10
20.87
19.48
72
22.61
FCF margin%
0.40
0.40
0.77
3.20
5.85
6.84
4.40
1.41
0.40
0.40
4.07
1.41
1.09
61
0.305
FCF / Net incomex
1.726
1.924
1.788
1.716
1.705
1.809
1.914
1.844
1.861
1.862
1.404
1.861
1.827
31
17.31
ROIC%
11.28
8.81
9.80
7.12
7.21
5.01
3.52
4.71
4.09
6.86
27.75
4.71
6.99
93
19.71
Return on equity%
22.00
22.17
19.69
16.86
16.70
16.53
15.20
17.86
15.36
17.99
24.49
16.53
17.36
11
6.69
Return on assets%
15.48
15.61
17.13
17.39
15.23
12.62
15.61
15.68
14.81
15.09
2.82
15.09
15.54
56
1.72
EPSkr
1.81
2.12
2.32
2.51
2.49
2.66
2.85
2.71
2.92
3.12
1.92
4.59%
6.08%
—
28.51
EPS growth%
30.80
32.88
32.10
33.39
34.53
36.13
34.68
32.58
34.28
36.15
25.70
34.68
33.84
45
1.26
Bookvalue per shkr
0.73
0.71
0.66
0.60
0.57
0.60
0.55
0.57
0.55
0.51
0.66
(2.25%)
(2.33%)
—
1.34
FCF per sharekr
0.57
0.59
0.64
0.67
0.75
0.81
0.94
0.99
1.05
1.08
0.64
7.41%
6.76%
—
0.38
Dividend per shkr
2.71
2.75
2.76
2.94
2.95
3.37
3.55
3.83
4.09
4.37
1.70
8.19%
6.23%
—
28.13
Div yield (avg)%
6.34
3.70
3.71
2.44
2.38
2.88
1.77
4.37
5.08
6.07
18.28
4.37
3.70
25
25.18
Payout ratio%
4.23
2.20
0.40
0.40
0.40
0.40
0.40
0.40
3.38
3.75
19.84
0.40
0.40
74
27.79
Shares (diluted)M
32.42
33.39
31.98
31.26
29.96
31.84
31.46
33.64
34.62
33.98
28.89
2.55%
0.79%
63
13.42
Buyback yield%
17.05
15.00
12.95
14.14
15.79
17.99
16.19
13.72
13.94
12.19
8.40
13.94
14.57
67
1.353
D/E ratiox
0.125
0.131
0.130
0.140
0.152
0.173
0.185
0.198
0.224
0.224
1.619
0.198
0.162
67
50.96
Enterprise valuekr M
29.81
29.52
27.02
29.02
28.60
31.85
33.91
33.10
35.01
32.06
3.888
2.31%
0.49%
43
5.487
LT debtkr M
10.03
11.51
12.62
14.65
16.99
18.40
18.23
21.04
24.72
24.15
8.643
7.28%
10.14%
36
Cost of revenue
1.85%
0.99×
Operating expenses
2.59%
1.07×