8.299
Revenuekr M
11.94
12.64
13.13
13.84
14.37
15.14
15.82
16.31
17.12
18.12
8.779
4.75%
4.58%
77
19.05
Revenue growth%
27.43
26.09
28.97
29.35
28.65
26.37
26.35
25.78
24.54
25.66
27.76
25.78
26.36
72
29.23
Gross margin%
15.59
18.30
20.54
18.40
15.93
17.12
17.55
16.20
16.78
19.45
4.29
17.12
17.34
91
20.57
Operating margin%
15.69
17.50
19.40
17.55
15.72
18.46
19.11
18.41
20.71
18.00
4.22
18.46
18.21
22
17.24
Net margin%
13.20
10.23
10.57
11.36
12.89
12.93
12.85
14.77
14.71
16.82
4.99
14.71
12.91
57
27.13
P/E ratio (avg)x
5.572
5.821
6.098
5.468
5.017
4.556
4.730
4.374
4.635
4.835
7.994
4.635
4.926
82
6.142
EV/EBITx
13.00
13.57
15.17
18.39
18.10
19.96
23.38
23.01
23.36
26.89
27.37
23.36
19.18
51
21.36
FCF yield (avg)%
21.19
21.11
22.94
19.95
19.09
18.45
15.73
18.02
15.61
15.53
6.75
15.73
18.77
19
11.44
FCF margin%
20.63
22.45
24.99
22.68
20.18
20.30
18.17
17.93
19.36
19.01
6.08
19.01
20.24
65
1.371
FCF / Net incomex
1.688
2.037
2.265
2.254
2.289
2.311
2.530
2.784
2.977
3.107
0.109
2.784
2.300
28
25.03
ROIC%
13.32
12.32
9.42
10.48
10.11
11.38
10.22
8.58
10.44
7.84
11.97
10.22
10.33
26
22.57
Return on equity%
13.39
15.31
16.41
17.11
19.16
17.32
17.73
15.31
13.10
14.31
29.07
15.31
15.86
66
10.95
Return on assets%
27.08
25.33
24.92
22.36
19.92
18.04
20.89
20.57
19.15
18.18
2.12
19.15
20.73
87
0.07
EPSkr
0.32
0.36
0.40
0.41
0.47
0.46
0.44
0.45
0.44
0.43
0.08
(1.57%)
2.67%
—
23.12
EPS growth%
18.36
19.75
21.06
23.58
24.49
26.58
29.10
29.19
31.76
29.91
23.05
29.19
25.54
53
0.40
Bookvalue per shkr
0.26
0.27
0.27
0.25
0.22
0.20
0.19
0.18
0.19
0.17
0.26
(5.13%)
(5.02%)
—
0.22
FCF per sharekr
0.17
0.17
0.18
0.17
0.17
0.16
0.15
0.16
0.15
0.15
0.07
(1.88%)
(1.69%)
—
0.26
Dividend per shkr
0.33
0.37
0.37
0.39
0.39
0.42
0.46
0.43
0.41
0.40
0.34
0.40%
2.75%
—
16.28
Div yield (avg)%
17.59
20.19
18.84
20.58
21.20
19.47
19.70
18.87
19.54
20.85
3.61
19.54
19.62
67
20.13
Payout ratio%
24.66
24.30
23.88
24.83
25.43
26.01
28.59
30.59
29.71
29.18
16.08
29.18
25.72
71
14.47
Shares (diluted)M
20.14
22.22
26.56
30.85
35.83
38.29
39.88
47.19
50.26
54.22
14.19
8.64%
11.28%
86
19.91
Buyback yield%
11.94
10.17
10.25
11.66
10.20
11.47
9.66
10.15
10.75
9.36
21.84
10.15
10.22
83
1.693
D/E ratiox
0.840
0.937
1.003
0.943
1.011
1.140
1.154
1.222
1.271
1.348
0.513
1.222
1.076
24
20.28
Enterprise valuekr M
8.345
8.899
9.913
10.90
10.84
10.80
12.03
13.65
12.57
11.80
8.492
1.72%
3.86%
58
10.99
LT debtkr M
18.38
17.53
19.51
18.75
20.25
21.09
18.71
16.83
17.94
18.45
14.17
(1.85%)
0.69%
64
Cost of revenue
4.65%
1.01×
Operating expenses
5.21%
1.06×
Goodwill & intangibles
16.37%
Spread over hurdle
(1.46%)