92.85
Revenuekr M
78.68
82.56
86.41
88.75
92.30
97.69
102.5
109.2
116.9
121.7
99.50
5.68%
5.05%
31
20.21
Revenue growth%
32.26
34.15
35.87
36.38
38.18
35.33
33.62
33.64
34.46
32.78
18.09
33.64
34.30
12
18.66
Gross margin%
5.40
3.21
5.65
7.27
5.22
2.61
1.30
0.40
1.64
1.83
12.84
1.64
2.91
81
3.39
Operating margin%
23.35
22.15
24.14
21.62
23.83
26.11
27.11
29.72
31.43
33.48
16.55
29.72
25.13
13
26.20
Net margin%
24.89
27.04
24.68
24.39
26.22
27.09
28.05
28.79
27.24
28.21
18.31
28.05
27.07
49
14.89
P/E ratio (avg)x
20.36
23.08
22.41
24.68
25.65
26.44
25.55
29.37
28.45
30.25
13.20
28.45
25.60
86
22.61
EV/EBITx
27.38
27.97
30.29
30.20
28.61
31.31
34.86
37.05
40.16
41.14
20.13
37.05
30.80
47
19.60
FCF yield (avg)%
19.48
21.40
22.68
20.94
23.07
22.65
22.08
19.39
20.86
21.93
4.20
21.93
21.67
31
23.20
FCF margin%
28.90
26.05
27.99
30.90
33.66
32.74
31.39
30.45
31.70
29.03
12.76
31.39
30.68
42
1.632
FCF / Net incomex
0.815
0.858
0.894
0.914
0.944
1.094
1.156
1.165
1.314
1.541
1.347
1.165
1.019
20
15.05
ROIC%
9.25
7.69
8.78
8.17
5.79
5.17
3.16
4.21
5.26
3.90
25.53
4.21
5.52
22
19.71
Return on equity%
20.34
22.26
22.20
23.36
25.44
25.92
26.70
27.08
28.01
25.24
6.65
26.70
25.34
30
2.51
Return on assets%
0.40
2.51
0.40
0.40
0.40
0.40
0.68
2.44
2.06
2.74
21.43
2.06
0.54
23
18.10
EPSkr
21.26
23.43
25.38
25.08
27.96
31.39
29.75
30.81
32.14
36.34
19.18
5.38%
5.26%
—
15.74
EPS growth%
15.46
17.15
16.76
16.34
14.00
14.78
12.72
9.73
7.01
4.24
9.67
9.73
14.39
35
3.06
Bookvalue per shkr
22.44
26.97
32.23
32.57
35.53
37.46
37.18
40.61
41.63
45.72
5.64
5.18%
8.30%
—
5.96
FCF per sharekr
21.10
19.37
20.48
20.34
20.73
23.50
23.89
22.90
22.42
24.36
6.30
3.27%
2.21%
—
19.14
Dividend per shkr
10.67
10.10
11.35
10.88
11.59
10.72
9.68
10.38
9.78
8.83
9.25
(5.30%)
(0.63%)
—
14.20
Div yield (avg)%
20.24
18.13
20.39
21.46
23.27
20.84
21.42
22.04
22.34
24.20
17.96
22.04
21.44
65
21.17
Payout ratio%
6.02
7.85
8.40
10.80
9.90
11.84
13.17
16.10
13.62
15.50
8.06
13.62
11.32
61
8.810
Shares (diluted)M
9.080
10.24
11.78
12.00
12.47
11.75
11.61
12.52
12.78
13.29
8.740
1.28%
3.48%
55
16.63
Buyback yield%
0.40
0.71
1.14
0.50
0.40
0.40
0.40
1.50
2.07
1.61
15.48
1.50
0.61
53
1.727
D/E ratiox
0.433
0.374
0.396
0.430
0.394
0.404
0.437
0.436
0.449
0.435
0.658
0.436
0.431
72
93.25
Enterprise valuekr M
146.7
162.3
187.3
183.9
189.6
189.4
220.8
264.1
298.0
294.7
85.96
9.22%
8.86%
74
50.82
LT debtkr M
133.9
138.6
161.6
159.5
169.9
187.0
203.8
209.1
243.4
279.0
33.30
10.42%
7.81%
34
Cost of revenue
4.70%
0.97×
Operating expenses
5.60%
1.05×
Goodwill & intangibles
16.43%