78.29
Revenuekr M
71.75
78.38
82.53
89.24
94.92
101.1
110.2
115.6
125.3
131.1
81.52
6.67%
6.92%
23
18.13
Revenue growth%
21.33
19.96
20.05
17.39
19.64
17.74
16.42
15.04
13.22
15.02
11.66
15.04
17.57
16
5.58
Gross margin%
19.51
18.63
18.95
16.94
17.32
18.12
20.14
20.95
21.12
22.59
16.63
20.95
19.23
16
24.10
Operating margin%
24.63
23.56
23.28
22.44
21.23
20.33
21.43
22.92
23.84
22.57
16.76
22.57
22.75
87
27.45
Net margin%
25.08
27.37
25.09
22.40
22.90
24.67
23.49
26.19
24.61
25.33
12.60
24.67
24.87
21
12.10
P/E ratio (avg)x
33.36
31.68
35.23
33.57
38.09
41.20
42.32
43.37
45.68
51.99
29.57
43.37
39.65
49
14.45
EV/EBITx
38.91
41.50
44.69
44.42
47.50
50.72
49.12
52.20
50.07
57.98
8.641
50.72
48.31
38
19.92
FCF yield (avg)%
0.40
0.40
2.88
1.52
0.40
0.40
0.40
0.40
2.77
2.54
28.96
0.40
0.40
28
19.86
FCF margin%
25.38
25.46
24.56
25.95
25.67
28.25
28.39
31.14
31.74
34.42
2.58
31.14
27.10
50
0.273
FCF / Net incomex
1.149
1.083
1.013
0.991
0.932
0.915
0.905
0.948
0.880
0.831
0.624
0.905
0.940
28
16.40
ROIC%
22.63
20.73
21.25
19.70
18.86
17.21
14.38
13.81
11.56
13.19
27.82
13.81
18.03
76
29.20
Return on equity%
25.04
27.33
29.33
29.98
28.46
31.21
30.83
32.42
30.49
31.87
23.56
31.21
30.23
6
13.67
Return on assets%
9.63
10.53
12.51
9.52
11.94
12.74
13.23
11.82
13.54
13.38
2.07
13.23
12.23
63
0.29
EPSkr
0.14
0.16
0.14
0.13
0.14
0.15
0.16
0.17
0.18
0.17
0.32
3.45%
2.14%
—
5.04
EPS growth%
27.34
29.26
28.07
25.89
27.45
27.31
27.67
29.55
31.73
31.24
19.30
29.55
27.87
85
0.36
Bookvalue per shkr
0.48
0.43
0.39
0.41
0.36
0.32
0.36
0.40
0.43
0.41
0.20
2.76%
(0.92%)
—
0.51
FCF per sharekr
0.19
0.18
0.17
0.18
0.17
0.17
0.18
0.18
0.19
0.19
0.48
2.21%
(0.15%)
—
0.25
Dividend per shkr
0.84
0.89
0.94
0.93
1.08
1.14
1.36
1.50
1.71
2.04
0.25
13.55%
10.90%
—
17.56
Div yield (avg)%
23.82
26.06
27.50
25.64
25.74
25.13
26.35
23.71
20.73
17.88
8.46
23.71
25.38
52
28.35
Payout ratio%
14.33
12.62
14.87
14.71
17.37
18.00
19.24
18.98
21.18
23.92
23.03
19.24
17.68
27
153.3
Shares (diluted)M
132.3
133.6
134.7
144.3
151.3
158.3
136.2
135.2
118.0
115.9
150.5
(5.19%)
(1.31%)
27
19.54
Buyback yield%
6.82
5.52
6.84
8.96
9.58
8.82
9.76
10.67
8.98
6.05
14.54
8.98
8.89
26
1.082
D/E ratiox
1.406
1.329
1.408
1.495
1.320
1.198
1.190
1.230
1.319
1.354
1.333
1.230
1.324
67
76.93
Enterprise valuekr M
40.36
38.03
41.30
43.95
46.62
45.40
51.04
58.46
59.73
66.64
88.55
7.41%
6.46%
44
64.48
LT debtkr M
56.16
61.31
59.61
67.02
63.40
66.12
59.41
59.43
58.74
64.66
69.57
0.39%
2.49%
56
Cost of revenue
6.79%
0.99×
Operating expenses
7.81%
1.09×
Cash and investments
16.73%