35.58
Revenuekr M
31.08
31.87
32.59
34.31
35.94
36.13
37.16
37.36
38.44
39.50
39.51
1.91%
2.71%
94
21.12
Revenue growth%
15.97
14.69
16.12
18.67
15.77
13.29
11.66
11.39
11.66
13.31
8.14
11.66
14.00
8
2.48
Gross margin%
16.14
14.03
15.75
14.54
17.08
14.17
15.75
12.91
13.54
14.51
17.16
14.17
14.53
7
18.98
Operating margin%
16.07
14.09
13.43
15.94
15.03
12.45
13.98
14.43
14.12
16.44
7.15
14.12
14.27
19
28.21
Net margin%
12.40
12.03
12.69
10.61
12.86
11.13
12.14
14.63
15.07
15.94
29.11
14.63
12.54
16
30.35
P/E ratio (avg)x
40.77
45.61
50.03
54.69
58.10
58.51
65.01
59.44
66.56
74.94
30.44
65.01
58.31
25
34.33
EV/EBITx
44.14
48.54
47.39
54.90
60.02
60.34
65.19
78.26
77.74
85.49
26.39
77.74
60.18
31
25.78
FCF yield (avg)%
3.25
3.76
3.86
5.48
2.93
0.80
0.91
0.76
2.13
4.06
25.85
0.91
3.09
74
27.74
FCF margin%
20.57
22.99
21.44
23.14
21.67
22.53
23.41
22.28
20.04
22.06
7.25
22.28
22.17
79
0.900
FCF / Net incomex
1.060
1.129
1.096
1.119
1.210
1.391
1.493
1.479
1.405
1.519
1.540
1.479
1.300
77
4.28
ROIC%
16.75
18.44
18.54
19.61
18.75
16.58
16.24
17.31
17.03
14.91
23.26
16.58
17.17
18
13.49
Return on equity%
34.35
34.10
35.71
36.38
36.89
34.96
34.90
33.36
33.22
33.71
24.87
33.71
34.63
8
11.59
Return on assets%
20.58
22.21
22.48
25.38
24.42
23.19
20.62
19.68
19.52
19.27
8.27
19.68
21.41
88
0.89
EPSkr
0.28
0.26
0.24
0.24
0.23
0.22
0.21
0.21
0.21
0.21
0.97
(1.66%)
(3.32%)
—
16.41
EPS growth%
24.49
25.78
27.11
30.05
31.49
30.27
27.74
27.85
29.04
27.05
3.43
27.85
27.80
59
1.15
Bookvalue per shkr
0.86
0.80
0.80
0.86
0.83
0.75
0.83
0.83
0.92
0.88
1.73
1.24%
0.88%
—
1.15
FCF per sharekr
2.54
2.29
2.19
2.13
2.21
2.07
2.04
1.90
1.76
1.55
0.69
(6.90%)
(5.90%)
—
1.82
Dividend per shkr
1.57
1.54
1.38
1.43
1.53
1.61
1.50
1.29
1.13
1.17
2.01
(5.17%)
(3.18%)
—
20.66
Div yield (avg)%
18.49
16.53
15.77
15.23
17.49
19.18
19.53
20.80
19.04
20.81
5.35
19.53
18.77
49
5.78
Payout ratio%
10.52
11.75
9.51
10.09
8.81
6.89
5.49
3.91
3.89
5.92
27.56
5.49
7.85
66
9.455
Shares (diluted)M
9.363
7.948
7.911
7.339
6.239
5.999
5.143
5.023
5.363
5.605
9.446
(2.12%)
(4.49%)
12
17.77
Buyback yield%
4.77
7.47
7.45
4.82
3.51
1.50
0.79
3.38
4.07
6.46
26.02
3.38
4.42
63
1.199
D/E ratiox
1.165
1.167
1.128
1.087
1.217
1.385
1.327
1.248
1.161
1.124
0.999
1.248
1.166
90
5.101
Enterprise valuekr M
17.55
18.84
19.29
20.76
21.14
20.45
21.73
22.16
22.63
25.04
48.99
3.44%
5.27%
7
38.14
LT debtkr M
55.67
64.99
67.23
64.05
66.77
62.63
70.24
76.11
72.05
69.46
41.76
0.79%
3.76%
64
Cost of revenue
2.42%
0.97×
Operating expenses
3.31%
1.06×