40.64
Revenuekr M
49.79
55.28
60.20
63.95
69.00
76.25
82.72
89.98
98.84
109.4
44.34
9.65%
9.11%
32
19.77
Revenue growth%
25.45
23.05
23.85
25.74
28.69
31.54
34.47
33.37
35.89
34.35
15.05
34.35
30.12
90
5.03
Gross margin%
18.97
19.80
17.76
19.36
19.94
21.60
23.67
25.42
23.35
20.44
16.95
23.35
20.19
41
7.82
Operating margin%
11.97
11.18
13.54
15.95
15.78
14.28
15.07
17.55
15.45
13.74
10.82
15.07
14.68
76
22.62
Net margin%
17.79
19.36
18.49
20.00
18.75
18.15
20.56
21.97
23.02
22.09
23.16
21.97
19.68
80
31.16
P/E ratio (avg)x
21.43
25.18
27.12
29.76
29.75
33.81
38.90
39.19
43.83
47.11
9.839
39.19
31.78
33
31.24
EV/EBITx
14.40
12.46
12.16
10.67
10.84
11.50
12.06
12.10
11.31
12.19
19.41
12.06
12.08
87
28.88
FCF yield (avg)%
24.67
24.00
22.98
22.82
23.07
22.55
19.65
21.73
22.13
24.51
23.63
22.13
22.90
62
20.24
FCF margin%
12.17
11.86
11.54
12.72
11.57
10.49
12.08
10.90
13.28
12.27
29.54
12.08
11.97
44
0.968
FCF / Net incomex
1.994
2.216
2.659
2.966
3.082
3.354
3.440
3.886
4.291
5.046
1.225
3.886
3.218
18
10.79
ROIC%
25.72
27.89
25.74
26.29
25.33
23.90
21.36
20.63
18.37
16.96
24.16
20.63
24.61
26
4.42
Return on equity%
8.60
8.68
7.74
5.64
7.66
4.67
2.67
1.29
3.45
5.75
22.93
3.45
5.70
19
21.26
Return on assets%
15.97
14.84
12.94
12.83
15.13
16.01
15.20
13.21
14.02
15.13
15.01
15.13
14.98
43
0.39
EPSkr
2.78
2.94
3.08
3.19
3.29
3.87
4.03
4.63
4.96
5.97
0.42
12.67%
8.93%
—
11.45
EPS growth%
29.39
26.68
29.23
27.01
25.40
23.67
22.50
22.62
22.38
21.11
3.04
22.50
24.54
76
1.64
Bookvalue per shkr
0.75
0.78
0.86
0.85
0.83
0.92
0.88
0.82
0.92
0.95
1.39
2.59%
1.81%
—
1.42
FCF per sharekr
0.57
0.55
0.48
0.50
0.48
0.42
0.38
0.41
0.44
0.40
1.06
(3.52%)
(4.73%)
—
2.43
Dividend per shkr
1.94
2.03
2.20
2.16
2.21
2.53
2.79
3.03
3.05
3.15
2.27
7.33%
5.17%
—
8.43
Div yield (avg)%
29.05
26.78
27.22
28.69
29.81
30.98
32.60
35.07
35.59
33.31
20.52
33.31
30.40
10
13.91
Payout ratio%
24.38
25.03
26.71
24.27
23.13
24.84
27.24
27.89
29.74
32.54
9.05
27.89
25.87
85
35.21
Shares (diluted)M
40.90
47.33
47.12
48.39
56.80
60.92
67.86
76.91
87.00
100.9
35.94
12.19%
8.84%
74
3.21
Buyback yield%
18.65
16.62
13.91
16.15
16.99
18.87
21.29
20.08
19.19
20.67
7.26
20.08
18.76
25
0.634
D/E ratiox
1.733
2.062
2.466
2.812
3.175
3.362
3.311
3.685
4.222
4.533
0.410
3.685
3.243
19
15.23
Enterprise valuekr M
8.699
8.442
8.846
8.516
7.580
7.999
7.587
7.417
7.700
8.231
99.64
1.66%
(0.20%)
41
53.28
LT debtkr M
45.67
46.86
53.63
52.79
55.91
65.07
62.66
66.09
65.74
65.24
42.42
3.14%
3.75%
88
Cost of revenue
8.80%
0.97×
Operating expenses
9.60%
1.05×