46.46
Revenuekr M
24.58
26.33
28.75
31.44
33.65
36.67
39.12
42.89
45.90
49.48
49.05
8.02%
8.08%
10
2.52
Revenue growth%
15.51
15.56
15.28
12.88
13.78
12.33
14.74
16.55
15.00
13.24
12.20
14.74
14.87
54
17.92
Gross margin%
26.60
27.52
28.68
27.79
25.60
23.89
23.45
26.09
25.28
26.40
8.33
25.28
26.25
23
28.04
Operating margin%
20.74
17.86
20.37
19.62
18.72
16.94
17.02
17.25
19.56
16.80
19.91
17.02
18.29
64
11.58
Net margin%
21.13
18.79
15.94
15.55
13.46
14.41
14.07
14.94
15.37
17.84
23.96
14.94
15.46
88
7.092
P/E ratio (avg)x
20.83
23.97
23.27
22.78
26.04
27.18
30.07
27.46
27.14
25.57
37.38
27.18
25.81
86
34.49
EV/EBITx
22.22
24.64
25.80
23.44
25.44
25.44
24.74
25.41
24.63
27.28
35.87
25.41
25.08
77
19.34
FCF yield (avg)%
16.35
18.63
20.30
21.58
23.08
20.24
18.05
18.42
20.87
21.08
22.02
20.24
20.27
23
27.43
FCF margin%
15.79
16.94
15.70
17.25
14.34
12.50
9.52
7.47
9.75
8.82
12.27
9.52
13.42
16
1.355
FCF / Net incomex
2.916
3.071
3.116
3.380
3.984
4.303
5.045
5.743
6.148
6.787
0.154
5.743
4.144
60
14.99
ROIC%
10.33
7.56
4.75
3.49
4.01
3.44
3.17
3.06
6.04
8.85
23.96
3.44
4.38
85
3.47
Return on equity%
4.37
5.63
8.49
9.86
8.24
6.99
6.05
7.68
6.59
4.85
26.37
6.59
6.79
60
26.71
Return on assets%
9.96
8.31
10.44
8.77
9.06
11.02
9.82
9.55
9.17
9.38
11.41
9.55
9.47
87
3.26
EPSkr
4.79
5.16
5.36
5.23
6.17
6.04
5.85
6.44
7.17
7.75
3.61
4.66%
5.25%
—
20.43
EPS growth%
21.85
22.62
19.72
18.41
20.93
19.60
18.36
18.75
19.50
19.09
22.31
19.09
19.55
80
2.22
Bookvalue per shkr
2.87
3.08
2.69
2.90
3.10
2.73
2.77
2.40
2.60
2.36
1.27
(5.33%)
(1.53%)
—
5.42
FCF per sharekr
7.39
7.25
8.61
10.28
11.30
11.89
14.03
15.98
16.65
17.72
2.09
9.41%
9.56%
—
3.97
Dividend per shkr
6.35
7.30
8.50
9.31
9.32
9.17
9.90
9.80
11.45
11.21
1.34
3.77%
5.61%
—
10.37
Div yield (avg)%
0.40
3.09
1.62
4.62
4.11
1.27
0.88
0.40
3.03
1.56
18.35
1.27
1.59
53
21.17
Payout ratio%
26.83
28.10
25.80
23.96
24.00
26.23
25.95
24.37
22.36
21.53
26.77
24.37
25.09
68
6.123
Shares (diluted)M
10.38
10.56
10.40
11.58
13.35
15.77
17.03
17.10
18.17
20.91
6.177
9.38%
8.41%
6
25.65
Buyback yield%
25.75
24.20
21.73
24.67
23.50
24.23
26.73
28.17
30.02
32.27
15.30
28.17
25.21
74
0.242
D/E ratiox
0.506
0.523
0.519
0.505
0.553
0.481
0.476
0.421
0.374
0.370
0.171
0.421
0.493
29
33.24
Enterprise valuekr M
50.97
51.63
56.19
58.79
62.40
58.67
62.03
64.73
65.36
64.71
11.95
0.73%
2.55%
77
37.61
LT debtkr M
49.32
54.74
62.33
66.43
67.98
68.68
76.98
81.09
91.33
105.0
30.03
9.09%
8.55%
11
Cost of revenue
7.56%
0.95×
Operating expenses
9.41%
1.13×
Property and equipment
20.16%
Cash and investments
19.57%