32.05
Revenuekr M
36.70
36.22
36.67
36.96
37.47
37.86
38.46
37.55
36.75
37.20
34.34
(0.14%)
0.25%
65
11.92
Revenue growth%
15.75
16.25
16.77
17.29
19.33
19.87
20.67
22.02
21.96
23.41
2.95
21.96
19.60
66
28.58
Gross margin%
13.85
12.71
12.06
11.86
10.31
9.39
9.99
9.84
8.26
10.86
10.94
9.84
10.58
93
16.21
Operating margin%
5.37
6.99
6.46
9.34
7.13
9.09
11.93
14.27
16.18
15.07
19.30
14.27
9.21
49
13.08
Net margin%
15.67
13.89
12.89
11.67
12.71
13.36
12.28
11.41
9.50
9.53
13.38
11.41
12.50
43
25.26
P/E ratio (avg)x
25.71
27.74
29.07
30.91
32.43
35.07
34.50
29.99
28.40
29.32
9.329
29.99
29.65
93
6.533
EV/EBITx
39.01
44.41
41.27
40.94
40.92
38.86
37.18
39.50
40.21
40.66
25.51
39.50
40.44
74
11.23
FCF yield (avg)%
27.66
25.16
25.34
26.63
24.04
24.05
21.68
22.61
21.55
23.75
27.05
22.61
24.04
50
5.46
FCF margin%
0.40
0.40
0.40
2.98
2.41
3.84
5.82
7.77
7.69
5.66
23.39
5.82
3.41
92
0.220
FCF / Net incomex
2.130
2.170
2.209
2.237
2.469
2.486
2.455
2.431
2.708
2.817
1.276
2.486
2.443
66
10.78
ROIC%
4.61
5.45
3.25
1.62
1.04
3.30
5.95
7.53
9.56
8.75
9.80
7.53
5.03
51
17.87
Return on equity%
28.11
27.71
30.19
29.04
31.11
29.88
27.99
25.10
23.35
21.75
9.17
25.10
28.05
6
5.77
Return on assets%
19.43
22.33
20.05
21.93
23.53
21.00
19.43
20.54
21.78
24.31
3.07
21.00
21.39
49
0.31
EPSkr
0.61
0.73
0.77
0.76
0.75
0.73
0.76
0.89
0.97
1.05
0.33
6.84%
7.58%
—
24.22
EPS growth%
15.27
12.36
13.47
16.13
17.34
16.11
16.59
13.70
10.71
9.53
29.77
13.70
14.48
65
0.66
Bookvalue per shkr
0.47
0.43
0.42
0.46
0.49
0.51
0.58
0.63
0.63
0.68
0.58
6.54%
4.20%
—
0.64
FCF per sharekr
0.91
1.01
1.08
1.13
1.36
1.61
1.60
1.78
1.98
2.06
0.80
8.69%
10.22%
—
0.21
Dividend per shkr
0.55
0.49
0.50
0.51
0.55
0.49
0.52
0.48
0.44
0.43
0.78
(4.88%)
(2.08%)
—
16.96
Div yield (avg)%
15.07
13.01
10.88
13.12
16.04
16.30
17.30
15.06
12.55
9.65
29.07
15.06
14.09
55
3.92
Payout ratio%
18.64
21.41
20.84
23.05
21.44
19.36
19.71
17.98
20.77
20.10
23.77
19.71
20.43
48
35.94
Shares (diluted)M
29.44
28.31
28.20
29.69
28.73
28.77
28.75
28.99
30.19
31.14
35.03
1.62%
(0.23%)
23
29.32
Buyback yield%
33.54
35.83
33.33
34.54
35.75
34.18
35.87
37.30
36.09
33.36
19.65
35.87
35.14
34
0.400
D/E ratiox
0.425
0.478
0.533
0.520
0.525
0.490
0.507
0.578
0.622
0.674
0.140
0.578
0.522
23
13.14
Enterprise valuekr M
26.60
29.28
28.76
31.82
30.82
35.01
35.63
35.43
39.93
42.34
38.78
6.56%
5.65%
29
33.83
LT debtkr M
44.17
38.80
40.10
40.03
40.95
35.41
33.79
31.38
31.15
28.63
29.64
(6.90%)
(4.34%)
28
Cost of revenue
0.39%
1.01×
Operating expenses
0.39%
1.01×
Goodwill & intangibles
14.15%