9.334
Revenuekr M
78.13
81.52
84.54
85.44
90.17
93.38
98.28
99.40
104.9
107.0
9.682
3.48%
3.27%
50
10.28
Revenue growth%
2.65
1.12
0.89
0.40
0.40
1.33
1.03
0.40
0.40
0.87
27.43
0.87
0.88
79
14.69
Gross margin%
18.47
18.00
17.24
16.08
13.50
15.68
15.41
14.60
17.13
19.55
6.29
15.68
16.61
5
9.82
Operating margin%
14.37
15.35
12.50
10.14
11.51
11.47
13.75
12.10
10.52
7.71
12.59
11.47
11.81
73
4.82
Net margin%
25.43
25.63
23.35
25.63
27.94
28.82
30.06
32.50
33.84
36.45
6.81
32.50
28.38
86
17.42
P/E ratio (avg)x
14.98
14.98
14.45
15.67
15.63
17.36
18.05
18.30
18.96
19.05
34.18
18.30
16.51
8
28.81
EV/EBITx
41.17
37.07
37.71
34.38
37.12
34.60
31.15
28.22
29.86
31.77
31.62
31.15
34.49
51
10.02
FCF yield (avg)%
12.81
12.44
13.18
14.46
12.90
14.13
16.19
14.35
12.40
14.40
12.27
14.35
13.66
70
12.03
FCF margin%
9.58
7.99
9.68
11.21
8.25
8.55
8.69
10.81
10.44
8.02
20.42
8.69
9.14
54
1.215
FCF / Net incomex
0.507
0.475
0.515
0.450
0.389
0.392
0.402
0.427
0.386
0.349
1.166
0.392
0.415
34
14.81
ROIC%
17.11
19.19
16.31
15.95
15.20
14.46
14.38
12.06
11.40
10.73
18.07
12.06
14.83
30
12.10
Return on equity%
7.81
5.60
6.36
3.54
2.47
1.99
4.16
5.80
6.71
5.17
7.70
5.17
5.38
41
7.27
Return on assets%
16.27
14.60
11.85
12.50
10.72
10.38
13.04
10.59
11.68
9.48
4.35
10.59
11.76
77
4.46
EPSkr
4.57
5.10
4.86
4.79
5.15
5.16
5.52
6.13
6.68
6.51
4.96
4.81%
3.32%
—
10.78
EPS growth%
16.07
13.86
12.77
12.04
14.38
15.50
12.79
12.05
11.46
11.93
13.23
12.05
12.78
67
0.96
Bookvalue per shkr
7.24
7.40
8.88
10.64
12.62
13.33
15.24
16.67
20.03
20.44
4.37
10.13%
12.70%
—
2.62
FCF per sharekr
5.49
5.15
4.36
4.07
3.50
3.43
3.10
3.22
2.91
2.58
2.67
(5.93%)
(8.45%)
—
2.23
Dividend per shkr
4.81
4.24
4.16
4.42
4.17
4.09
4.14
3.89
3.84
3.85
0.97
(1.56%)
(3.37%)
—
3.54
Div yield (avg)%
4.74
6.18
7.52
4.55
5.98
5.27
6.66
5.99
3.51
6.20
3.86
5.99
5.99
91
20.71
Payout ratio%
3.92
5.81
4.54
3.26
0.64
0.40
1.03
3.31
4.26
4.09
3.98
3.31
3.61
72
15.00
Shares (diluted)M
16.61
15.36
14.66
13.71
14.94
13.99
14.48
15.72
15.08
15.09
15.05
0.19%
(0.75%)
87
8.17
Buyback yield%
5.64
5.91
5.84
7.12
6.08
5.30
6.13
4.33
2.02
0.55
3.26
4.33
5.74
28
0.510
D/E ratiox
2.112
2.154
2.101
2.327
2.609
2.571
2.651
2.707
2.528
2.363
1.625
2.571
2.446
87
71.18
Enterprise valuekr M
94.34
95.86
97.18
115.4
123.1
129.3
152.6
160.7
167.7
182.7
76.79
8.22%
8.38%
9
32.32
LT debtkr M
7.271
7.399
7.577
7.554
8.462
8.088
7.711
8.407
8.445
9.326
64.90
1.96%
3.50%
28
Cost of revenue
3.21%
0.99×
Operating expenses
3.61%
1.03×
Cash and investments
17.50%