29.66
Revenuekr M
91.36
100.7
107.9
115.4
124.6
134.5
148.3
158.3
168.4
186.9
31.12
8.45%
8.23%
54
4.93
Revenue growth%
16.79
18.59
17.31
20.02
21.88
19.18
19.41
17.46
19.06
17.35
26.91
19.06
18.83
12
11.40
Gross margin%
11.09
8.75
10.48
9.10
11.11
12.11
11.67
10.28
7.49
5.40
26.09
10.28
10.38
21
24.17
Operating margin%
22.63
22.50
23.27
22.26
24.53
27.27
26.77
24.05
26.00
25.00
27.41
26.00
24.29
45
25.07
Net margin%
8.36
9.01
9.74
11.94
13.70
12.70
11.85
13.32
12.82
13.56
18.08
12.82
12.32
66
19.39
P/E ratio (avg)x
12.18
12.95
11.26
11.49
12.45
12.82
12.92
13.08
13.50
13.64
19.12
13.08
12.87
80
28.86
EV/EBITx
28.98
26.36
26.15
28.80
25.53
26.28
29.16
32.18
33.74
34.16
33.76
32.18
28.89
67
19.12
FCF yield (avg)%
18.82
16.14
16.83
14.53
17.11
16.46
15.60
17.23
19.15
20.47
28.93
17.23
16.97
68
2.89
FCF margin%
5.85
5.32
7.84
6.69
4.04
5.89
7.58
8.45
10.66
9.13
24.52
8.45
7.13
7
0.535
FCF / Net incomex
1.457
1.557
1.791
2.060
2.141
2.454
2.368
2.520
2.513
2.867
0.836
2.513
2.254
93
14.17
ROIC%
27.68
26.37
25.93
25.02
25.98
27.16
25.62
27.43
27.57
28.92
12.16
27.43
26.76
7
22.86
Return on equity%
26.46
25.66
25.40
26.57
25.20
22.67
24.72
23.33
22.72
22.32
4.69
22.72
24.96
61
28.26
Return on assets%
20.69
18.22
16.38
18.82
20.00
22.22
21.22
19.47
20.29
20.31
20.35
20.31
20.14
46
1.05
EPSkr
0.94
0.96
0.87
0.91
0.85
0.92
0.85
0.84
0.78
0.70
1.08
(3.62%)
(2.84%)
—
13.59
EPS growth%
14.63
16.77
17.68
15.53
17.45
16.46
19.18
19.23
19.85
22.20
9.95
19.23
17.57
57
1.59
Bookvalue per shkr
1.71
1.67
1.91
1.94
1.93
1.97
2.00
2.21
2.48
2.68
1.31
6.79%
3.87%
—
1.61
FCF per sharekr
1.09
1.18
1.22
1.35
1.58
1.84
2.16
2.16
2.24
2.21
0.48
6.98%
7.72%
—
0.63
Dividend per shkr
1.55
1.65
1.81
1.90
1.71
1.81
1.60
1.39
1.52
1.34
1.14
(4.72%)
(1.96%)
—
14.13
Div yield (avg)%
34.62
34.22
33.14
33.17
34.60
35.94
35.90
33.17
30.52
27.88
18.03
33.17
33.70
47
23.55
Payout ratio%
14.69
15.39
18.11
18.88
20.07
22.66
24.90
24.28
21.88
23.72
5.18
23.72
20.98
73
45.81
Shares (diluted)M
70.58
81.71
85.54
87.76
88.02
88.56
105.3
111.6
134.1
159.2
45.88
12.59%
8.86%
37
9.50
Buyback yield%
12.38
10.81
12.70
12.00
13.00
13.84
12.90
15.85
15.17
12.37
15.46
13.84
12.80
78
0.840
D/E ratiox
1.108
1.179
1.117
0.965
0.935
1.000
0.968
0.885
0.755
0.693
1.363
0.885
0.967
58
26.63
Enterprise valuekr M
87.86
102.7
111.3
114.5
119.3
115.8
117.4
133.6
143.6
163.2
116.3
6.47%
6.30%
23
86.40
LT debtkr M
63.90
71.61
80.53
76.56
81.74
85.52
78.65
89.31
96.43
103.4
126.9
4.81%
5.58%
58
Cost of revenue
8.48%
1.02×
Operating expenses
7.53%
0.94×
Goodwill & intangibles
17.43%