3.942
Revenuekr M
48.07
49.10
49.90
50.04
50.35
52.45
52.63
54.06
54.33
54.85
4.340
1.73%
1.64%
35
24.45
Revenue growth%
21.44
21.42
22.14
21.97
22.83
19.92
20.39
19.51
20.99
18.33
15.91
19.92
21.20
54
2.71
Gross margin%
26.56
27.66
27.84
29.88
30.38
32.45
32.52
30.58
32.97
32.60
5.51
32.52
30.48
47
27.70
Operating margin%
14.46
15.19
15.81
12.88
14.06
11.12
10.30
10.05
11.82
12.59
5.81
11.12
12.73
5
7.23
Net margin%
9.30
10.83
12.48
11.06
10.71
10.77
13.30
11.36
13.02
13.05
11.94
13.02
11.21
56
27.22
P/E ratio (avg)x
13.40
14.09
13.31
11.58
10.66
10.48
10.42
9.294
8.678
7.507
24.80
9.294
10.57
20
8.904
EV/EBITx
18.75
20.32
19.14
19.75
21.36
19.85
21.50
21.54
21.18
19.56
17.35
21.18
20.08
26
6.23
FCF yield (avg)%
2.28
0.40
0.40
2.66
2.71
4.48
4.01
5.46
8.37
5.90
10.11
5.46
3.36
35
24.85
FCF margin%
20.16
21.58
24.20
21.65
20.42
23.33
24.72
23.64
21.45
21.84
6.68
23.33
21.75
24
0.332
FCF / Net incomex
2.245
2.322
2.340
2.814
3.148
3.279
3.625
3.936
4.267
5.133
1.091
3.936
3.214
48
3.37
ROIC%
11.80
11.51
14.05
12.09
13.41
14.21
15.97
15.78
18.63
18.69
29.15
15.97
14.13
26
17.89
Return on equity%
29.80
27.21
25.04
26.50
27.77
28.34
25.88
27.90
29.73
32.13
23.56
28.34
27.84
71
7.02
Return on assets%
26.28
26.75
24.26
23.70
25.26
27.45
27.25
26.95
25.56
24.06
25.59
26.95
25.92
43
1.54
EPSkr
3.12
3.01
3.42
3.51
3.97
3.79
4.22
4.34
4.78
4.52
1.61
2.61%
4.16%
—
2.28
EPS growth%
2.99
2.83
2.30
0.40
0.55
2.75
3.39
4.88
2.13
0.84
15.94
2.75
2.52
7
1.77
Bookvalue per shkr
2.31
2.61
2.55
2.96
3.37
3.76
4.42
4.96
4.82
5.08
0.99
8.53%
9.75%
—
1.97
FCF per sharekr
2.02
1.96
2.13
2.16
2.44
2.87
2.87
3.36
3.44
3.95
1.14
10.14%
7.34%
—
1.43
Dividend per shkr
0.84
0.93
0.86
0.76
0.73
0.79
0.79
0.76
0.68
0.73
0.40
(0.04%)
(1.24%)
—
22.36
Div yield (avg)%
10.01
9.20
8.67
7.33
9.36
12.31
10.90
13.54
15.16
15.15
9.62
13.54
10.45
24
16.14
Payout ratio%
10.51
12.97
12.33
10.85
11.99
14.75
13.05
14.72
15.41
17.52
18.50
14.75
13.01
44
13.20
Shares (diluted)M
14.21
15.83
17.60
18.91
17.85
19.26
21.28
21.42
21.59
24.72
12.93
6.73%
5.12%
55
7.73
Buyback yield%
26.45
26.16
26.75
27.99
26.51
24.11
25.47
24.12
24.63
23.21
25.83
24.12
25.82
27
0.625
D/E ratiox
2.185
2.399
2.812
3.015
3.624
3.542
3.506
4.134
4.201
4.411
1.209
4.134
3.524
47
55.90
Enterprise valuekr M
22.92
23.62
22.78
21.92
21.16
22.55
22.46
21.96
22.87
22.80
12.95
1.51%
(1.48%)
70
44.63
LT debtkr M
53.11
59.99
69.98
76.98
79.35
76.76
81.61
77.76
90.61
97.63
56.02
4.23%
7.67%
66
Cost of revenue
1.50%
0.99×
Operating expenses
1.69%
1.01×