66.26
Revenuekr M
52.48
56.56
59.92
63.03
65.70
70.18
73.52
78.19
82.88
86.96
73.17
5.77%
5.57%
13
27.35
Revenue growth%
22.45
22.13
19.36
19.83
17.37
14.45
15.27
14.18
13.10
12.99
5.88
14.18
16.32
55
4.48
Gross margin%
8.25
5.69
4.96
5.24
2.48
5.07
3.35
2.32
4.65
4.21
23.20
4.21
4.81
30
15.63
Operating margin%
25.34
23.14
21.27
23.60
24.86
27.73
28.59
26.39
26.14
23.77
21.50
26.39
25.10
24
9.25
Net margin%
15.46
15.20
15.05
15.08
16.29
17.21
18.05
18.51
15.80
14.51
15.01
17.21
15.63
62
27.86
P/E ratio (avg)x
21.42
21.20
21.01
22.50
24.91
25.92
26.77
27.18
25.93
29.77
15.26
26.77
25.42
19
22.08
EV/EBITx
59.11
58.23
65.63
75.99
72.71
71.90
79.42
80.28
81.78
90.44
29.18
80.28
74.35
29
29.33
FCF yield (avg)%
10.48
12.46
14.20
14.43
12.21
13.24
15.02
15.88
13.31
15.52
21.02
15.02
13.75
44
14.53
FCF margin%
13.18
14.31
15.49
16.14
17.63
14.99
13.26
15.76
13.08
12.91
10.24
13.26
14.65
81
0.923
FCF / Net incomex
0.791
0.767
0.892
0.897
0.906
1.053
1.139
1.326
1.590
1.573
1.442
1.326
0.979
17
17.26
ROIC%
17.69
20.68
18.43
18.59
17.49
15.60
14.44
12.76
13.43
15.27
22.37
14.44
16.55
93
9.08
Return on equity%
15.61
12.83
11.02
9.93
12.71
9.98
11.00
8.97
7.06
8.73
18.11
8.97
10.49
74
16.54
Return on assets%
6.22
5.25
5.88
8.22
5.78
2.87
2.39
4.00
1.42
4.17
4.47
2.87
4.71
43
1.64
EPSkr
1.63
1.84
1.89
1.86
1.87
1.73
1.81
1.74
1.88
1.72
1.82
(1.65%)
0.60%
—
22.85
EPS growth%
0.40
1.65
1.58
0.40
0.40
1.63
4.09
5.03
2.82
0.84
7.35
2.82
1.61
78
0.44
Bookvalue per shkr
0.80
0.81
0.79
0.80
0.75
0.70
0.61
0.64
0.64
0.55
0.29
(5.89%)
(4.26%)
—
1.96
FCF per sharekr
1.06
1.20
1.32
1.29
1.50
1.59
1.63
1.77
2.03
2.21
1.95
7.97%
7.29%
—
0.41
Dividend per shkr
1.28
1.24
1.16
1.15
1.26
1.37
1.56
1.50
1.58
1.58
1.82
4.63%
2.32%
—
27.83
Div yield (avg)%
9.90
10.16
12.03
9.79
10.70
7.74
9.75
12.40
11.87
9.36
3.98
9.75
10.03
73
17.92
Payout ratio%
13.30
12.84
10.94
10.09
7.67
4.82
3.51
3.17
0.40
1.89
8.37
3.17
6.25
54
24.10
Shares (diluted)M
43.41
43.06
51.22
51.84
50.81
56.87
54.92
58.96
56.99
60.07
23.27
3.41%
4.58%
68
2.76
Buyback yield%
0.40
0.40
2.51
3.50
5.34
4.72
1.79
0.87
0.40
1.19
12.37
1.19
1.49
7
1.534
D/E ratiox
0.699
0.602
0.652
0.605
0.601
0.594
0.589
0.619
0.592
0.555
1.384
0.592
0.602
85
35.55
Enterprise valuekr M
26.52
24.29
25.64
25.17
28.40
32.01
29.98
28.39
29.69
30.66
51.91
1.54%
1.11%
11
31.31
LT debtkr M
41.25
41.60
37.00
38.97
36.61
40.46
43.88
42.06
39.11
37.08
7.621
0.25%
(1.37%)
44
Cost of revenue
5.70%
1.01×
Operating expenses
6.18%
1.06×
Cash and investments
17.67%