27.00
Revenuekr M
36.60
38.20
39.43
40.10
41.62
43.64
45.28
46.60
48.65
50.64
29.40
4.00%
3.46%
90
8.90
Revenue growth%
12.16
11.35
14.00
13.51
12.19
12.48
11.69
13.96
16.82
15.30
7.92
13.96
12.99
51
29.43
Gross margin%
6.03
7.69
9.43
7.90
8.94
8.93
7.32
6.16
8.48
10.98
25.31
8.48
8.19
95
18.11
Operating margin%
16.95
19.37
16.45
15.03
14.43
14.73
15.27
16.19
17.92
20.85
28.23
16.19
16.32
50
19.56
Net margin%
0.40
0.40
3.03
0.66
2.48
2.69
0.84
0.40
2.72
1.02
4.92
1.02
0.93
67
35.02
P/E ratio (avg)x
47.59
48.72
51.74
60.75
61.50
63.68
70.84
79.27
84.80
95.37
27.60
79.27
62.59
31
28.31
EV/EBITx
40.51
43.22
48.83
49.57
50.18
57.95
65.22
69.88
75.17
79.73
35.77
69.88
54.06
14
20.09
FCF yield (avg)%
5.42
2.82
4.14
5.98
5.82
3.07
3.91
6.60
7.68
10.06
21.97
6.60
5.62
74
25.89
FCF margin%
8.16
6.45
9.15
8.26
9.36
9.65
11.02
11.84
13.77
15.15
25.45
11.84
9.51
19
0.669
FCF / Net incomex
1.202
1.102
1.170
1.181
1.123
1.099
0.975
0.842
0.834
0.835
0.136
0.842
1.100
32
4.01
ROIC%
10.34
13.08
13.56
14.54
16.90
14.25
17.01
15.86
14.63
15.28
5.99
15.28
14.59
24
6.66
Return on equity%
33.89
35.52
35.48
36.33
37.27
40.11
40.71
42.79
43.99
46.03
24.47
42.79
38.69
27
19.83
Return on assets%
16.44
16.90
19.35
18.75
17.64
15.96
17.74
18.83
16.78
16.85
8.41
16.85
17.27
50
0.77
EPSkr
2.36
2.37
2.33
2.68
3.09
3.34
3.85
4.43
4.75
5.48
0.82
12.13%
9.55%
—
19.66
EPS growth%
6.72
8.29
10.71
9.10
10.71
13.09
12.99
14.00
15.48
17.56
3.44
14.00
11.85
46
3.69
Bookvalue per shkr
0.75
0.68
0.61
0.68
0.60
0.55
0.54
0.57
0.57
0.54
3.11
(2.23%)
(2.39%)
—
3.86
FCF per sharekr
4.79
5.46
5.90
6.88
6.55
7.74
8.61
8.85
8.44
8.61
4.06
5.64%
7.60%
—
4.40
Dividend per shkr
3.08
3.14
3.37
3.47
3.46
3.60
3.86
4.22
4.66
4.72
2.13
6.40%
4.30%
—
18.89
Div yield (avg)%
19.98
20.68
19.59
21.41
18.68
16.19
14.34
12.42
11.06
8.33
21.58
12.42
17.43
13
27.06
Payout ratio%
20.47
18.82
21.72
20.83
21.55
21.04
23.11
21.99
22.00
24.95
24.46
22.00
21.63
45
9.635
Shares (diluted)M
16.07
17.57
20.41
20.97
22.91
26.84
28.68
33.37
33.03
36.51
10.18
9.77%
9.82%
55
7.30
Buyback yield%
25.84
23.38
23.51
25.19
23.18
20.74
22.13
20.58
19.14
20.43
19.37
20.58
22.65
14
1.520
D/E ratiox
0.875
1.047
1.067
1.243
1.233
1.301
1.398
1.393
1.511
1.578
1.366
1.398
1.272
80
13.01
Enterprise valuekr M
53.17
53.43
60.15
58.27
62.39
69.54
75.34
81.87
84.54
90.28
26.01
7.67%
5.32%
67
35.94
LT debtkr M
21.93
20.46
18.47
18.50
18.33
16.91
17.11
18.81
16.99
16.57
30.36
(2.00%)
(3.03%)
25
Cost of revenue
3.29%
0.98×
Operating expenses
3.25%
0.98×
Cash and investments
19.32%