1.766
Revenuekr M
12.41
12.90
13.51
14.06
15.00
15.79
16.36
16.91
17.56
18.20
1.905
3.95%
4.72%
93
7.44
Revenue growth%
20.21
21.41
20.40
17.45
15.40
16.30
13.79
15.49
17.03
16.21
15.17
16.21
16.66
49
12.50
Gross margin%
12.14
13.35
15.57
18.12
16.63
13.66
15.55
13.34
13.58
13.55
24.86
13.58
13.62
8
27.48
Operating margin%
19.27
19.80
18.31
17.02
19.18
17.79
15.29
15.19
16.82
19.76
23.30
16.82
18.05
49
29.65
Net margin%
8.36
8.48
7.88
10.30
9.98
10.41
10.81
11.20
9.09
11.35
13.58
10.81
10.14
25
20.60
P/E ratio (avg)x
16.58
16.94
15.98
14.78
13.14
12.82
12.27
13.23
13.58
13.77
14.66
13.23
13.68
53
20.92
EV/EBITx
18.32
16.28
17.60
18.72
19.22
19.04
16.74
17.97
19.46
17.62
10.39
17.97
18.14
31
6.87
FCF yield (avg)%
19.10
18.62
16.86
15.98
14.56
14.78
11.92
12.59
10.76
10.87
17.92
11.92
14.67
64
16.16
FCF margin%
14.51
16.72
13.75
11.81
9.54
7.13
8.47
10.81
11.65
13.61
13.32
10.81
11.73
87
1.279
FCF / Net incomex
0.684
0.618
0.571
0.637
0.580
0.648
0.714
0.742
0.774
0.724
0.797
0.724
0.666
84
21.97
ROIC%
27.17
24.18
22.28
23.86
22.64
25.06
25.83
23.70
23.54
24.65
29.97
24.65
24.02
28
28.27
Return on equity%
29.48
30.33
31.73
32.16
35.05
33.35
31.59
30.89
28.14
27.63
11.39
30.89
31.24
71
15.93
Return on assets%
0.41
0.40
1.24
3.94
3.98
4.70
5.04
7.53
9.15
7.20
8.33
7.20
4.34
48
0.33
EPSkr
0.35
0.41
0.45
0.49
0.51
0.52
0.49
0.57
0.57
0.60
0.35
3.19%
5.64%
—
25.51
EPS growth%
19.10
16.36
16.66
17.21
15.81
16.13
15.87
16.84
19.41
19.87
4.71
16.84
16.75
16
0.44
Bookvalue per shkr
0.40
0.43
0.43
0.45
0.48
0.53
0.54
0.54
0.58
0.60
0.45
4.87%
4.98%
—
0.15
FCF per sharekr
0.57
0.61
0.71
0.85
0.85
0.92
1.09
1.08
1.14
1.33
0.13
9.40%
9.70%
—
0.45
Dividend per shkr
0.17
0.17
0.19
0.22
0.23
0.25
0.26
0.30
0.34
0.33
0.41
7.21%
8.56%
—
20.99
Div yield (avg)%
12.54
11.54
10.40
7.50
5.38
5.03
6.16
7.55
9.93
12.75
26.36
7.55
8.74
56
5.48
Payout ratio%
19.39
19.54
21.47
20.88
19.76
17.56
15.28
18.15
20.24
18.49
10.26
18.15
19.46
88
26.04
Shares (diluted)M
40.52
39.70
44.73
51.62
56.34
54.52
58.11
62.08
70.11
77.87
26.39
6.69%
8.64%
60
8.01
Buyback yield%
13.97
11.32
8.87
10.83
10.51
10.82
12.35
14.09
16.34
16.06
8.31
14.09
11.83
70
0.693
D/E ratiox
0.136
0.159
0.169
0.192
0.212
0.221
0.248
0.259
0.291
0.329
0.128
0.259
0.216
37
12.31
Enterprise valuekr M
7.865
7.191
7.416
7.118
8.049
9.094
8.259
8.462
8.087
7.851
9.082
(0.50%)
(0.56%)
92
12.94
LT debtkr M
4.219
4.676
4.709
5.015
4.936
5.546
6.010
6.475
6.618
7.331
15.28
8.23%
7.31%
40
Cost of revenue
4.86%
1.01×
Operating expenses
5.12%
1.04×