39.54
Revenuekr M
69.81
73.57
76.18
81.87
85.45
91.09
93.48
97.31
103.2
109.6
43.51
5.10%
5.30%
20
5.30
Revenue growth%
27.00
27.46
26.28
28.16
30.75
32.44
32.16
29.48
26.99
26.09
21.68
29.48
27.81
47
27.07
Gross margin%
29.22
28.56
29.62
30.65
29.28
27.58
28.46
31.21
32.00
32.30
15.32
31.21
29.45
75
3.45
Operating margin%
6.05
3.96
5.66
5.07
6.87
4.18
7.07
4.36
4.47
2.90
18.86
4.36
4.77
41
27.59
Net margin%
10.29
12.36
10.71
13.00
15.09
14.73
15.03
12.83
15.10
17.84
18.83
15.03
13.87
28
34.28
P/E ratio (avg)x
44.51
47.12
54.56
59.88
59.02
60.15
69.17
65.14
71.42
77.15
15.19
69.17
60.01
47
8.462
EV/EBITx
19.43
21.58
23.75
27.16
25.86
25.45
29.30
28.18
29.78
34.41
17.00
29.30
26.51
7
27.55
FCF yield (avg)%
9.54
7.22
8.13
5.64
5.45
8.08
5.60
7.11
5.63
6.85
15.23
6.85
6.98
49
17.96
FCF margin%
11.81
11.12
13.91
14.59
14.55
16.52
14.37
12.93
11.37
10.10
29.85
12.93
13.42
53
1.603
FCF / Net incomex
0.788
0.812
0.883
0.864
0.945
0.858
0.842
0.929
1.011
1.106
1.110
0.929
0.873
20
29.85
ROIC%
26.95
24.51
24.01
23.73
25.64
26.31
26.02
27.93
30.06
31.15
21.95
27.93
26.17
79
24.84
Return on equity%
15.09
14.84
13.72
11.85
11.26
9.28
7.24
5.87
5.13
3.43
7.72
5.87
10.27
76
12.13
Return on assets%
14.22
13.28
14.94
13.37
11.14
11.20
12.48
13.89
12.43
10.78
12.49
12.43
12.88
88
2.92
EPSkr
0.61
0.65
0.61
0.64
0.72
0.70
0.69
0.74
0.77
0.82
3.02
2.68%
3.13%
—
9.74
EPS growth%
0.67
0.75
0.94
1.96
0.40
0.40
0.40
0.40
0.43
0.40
12.84
0.40
0.42
16
1.38
Bookvalue per shkr
1.59
1.56
1.44
1.39
1.29
1.16
1.13
1.19
1.26
1.26
2.31
(0.47%)
(1.54%)
—
1.32
FCF per sharekr
4.58
4.79
5.21
5.93
6.76
7.98
9.67
10.49
12.57
13.73
1.34
15.21%
12.52%
—
1.27
Dividend per shkr
4.44
4.93
4.93
5.29
5.24
5.60
5.80
5.68
5.90
6.82
0.60
5.41%
4.83%
—
11.98
Div yield (avg)%
28.84
30.14
30.11
28.73
28.51
27.97
28.90
28.58
27.41
28.81
2.54
28.58
28.77
42
12.85
Payout ratio%
22.30
20.44
18.36
16.48
18.59
16.90
19.37
18.64
19.94
17.06
22.56
18.64
18.62
21
29.57
Shares (diluted)M
30.58
30.44
33.18
32.18
31.12
29.62
27.67
26.00
25.15
27.24
29.50
(2.63%)
(1.64%)
84
7.97
Buyback yield%
10.37
13.03
14.62
17.25
16.49
18.37
16.74
16.86
14.18
13.73
29.53
16.74
15.55
64
0.658
D/E ratiox
1.655
1.710
1.697
1.784
1.622
1.664
1.629
1.589
1.641
1.794
1.592
1.641
1.660
21
54.42
Enterprise valuekr M
90.67
102.4
110.2
116.1
133.9
152.2
170.2
183.0
191.4
186.5
38.29
6.85%
8.06%
84
8.650
LT debtkr M
109.5
105.1
99.48
105.2
121.5
135.0
139.7
154.7
164.7
160.0
52.28
5.66%
4.08%
19
Cost of revenue
5.31%
1.00×
Operating expenses
4.73%
0.95×
Cash and investments
16.18%