11.97
Revenuekr M
40.88
41.93
43.41
44.89
45.87
47.39
48.44
49.45
50.93
52.81
12.42
2.86%
2.81%
61
10.97
Revenue growth%
8.29
7.56
8.26
9.20
6.64
7.67
8.97
11.39
11.32
9.59
24.90
9.59
8.63
5
8.40
Gross margin%
24.63
25.79
27.00
27.41
29.86
28.94
28.84
27.94
26.20
24.66
10.27
27.94
27.21
83
8.76
Operating margin%
2.72
1.23
4.01
1.04
0.61
2.70
4.82
7.68
8.15
7.64
20.98
7.64
3.36
76
12.46
Net margin%
24.35
23.47
20.76
23.54
24.43
22.31
23.68
22.12
19.75
21.58
2.79
22.12
22.89
41
34.90
P/E ratio (avg)x
23.95
24.31
25.77
24.39
22.72
20.94
23.34
22.46
21.35
20.59
14.05
21.35
23.03
29
7.798
EV/EBITx
22.52
24.40
26.92
30.38
31.64
32.90
33.47
35.52
42.86
43.34
19.02
35.52
32.27
32
7.87
FCF yield (avg)%
32.57
34.27
35.85
38.82
40.34
37.78
35.42
37.94
40.60
43.26
10.11
37.94
37.86
26
10.86
FCF margin%
10.84
12.67
11.59
9.67
10.51
13.10
15.48
13.07
14.47
14.36
12.56
14.36
12.87
27
1.595
FCF / Net incomex
1.762
1.764
1.792
1.878
1.820
1.760
1.745
1.991
2.221
2.178
1.762
1.991
1.806
40
24.67
ROIC%
22.87
19.92
17.84
19.62
21.80
23.39
25.28
23.63
22.56
23.87
19.83
23.63
22.72
20
6.56
Return on equity%
13.58
11.70
9.66
9.99
9.03
8.70
10.54
13.13
13.28
15.59
29.72
13.13
11.12
39
10.57
Return on assets%
21.82
19.32
21.15
23.53
25.03
27.15
25.78
26.03
28.58
25.76
29.59
26.03
25.39
44
0.45
EPSkr
0.59
0.57
0.61
0.60
0.69
0.79
0.85
1.04
1.03
1.18
0.47
11.47%
8.73%
—
12.15
EPS growth%
21.52
22.78
25.61
23.49
26.45
23.99
23.70
24.97
22.72
22.70
22.19
23.70
23.59
62
0.62
Bookvalue per shkr
0.35
0.32
0.29
0.31
0.29
0.25
0.23
0.22
0.20
0.21
0.27
(6.44%)
(5.84%)
—
0.63
FCF per sharekr
0.43
0.42
0.47
0.52
0.53
0.51
0.51
0.54
0.53
0.50
0.13
(1.26%)
2.14%
—
0.38
Dividend per shkr
0.90
0.92
0.99
1.09
1.05
1.11
1.05
1.15
1.26
1.21
0.59
2.95%
4.39%
—
20.04
Div yield (avg)%
28.13
26.52
24.38
21.66
18.73
17.33
19.26
19.16
17.09
18.96
15.41
18.96
19.21
49
19.40
Payout ratio%
22.06
24.02
24.21
26.83
29.49
27.13
26.20
25.57
24.31
23.61
3.83
25.57
24.94
90
42.50
Shares (diluted)M
42.49
42.69
43.95
42.69
48.01
50.35
46.74
47.32
47.27
47.77
43.11
(0.10%)
0.37%
83
19.88
Buyback yield%
19.55
17.49
18.70
19.90
22.02
19.26
16.80
14.05
15.05
15.44
27.10
15.44
18.10
79
1.610
D/E ratiox
1.510
1.458
1.253
1.127
1.075
1.099
1.082
0.998
0.974
1.042
1.475
1.042
1.090
50
8.267
Enterprise valuekr M
15.41
13.74
13.29
12.07
10.98
10.97
10.80
9.420
9.347
9.326
16.35
(3.22%)
(5.08%)
23
8.664
LT debtkr M
4.003
4.514
4.920
4.984
5.305
5.818
6.764
7.270
8.167
8.209
19.98
9.13%
7.01%
21
Cost of revenue
2.99%
1.02×
Operating expenses
2.45%
0.97×