32.69
Revenuekr M
27.35
29.06
30.91
32.32
33.08
35.10
35.72
36.81
39.23
41.24
34.92
4.51%
4.47%
25
2.57
Revenue growth%
9.82
10.05
8.53
8.14
5.68
4.82
5.96
6.44
4.77
5.59
23.32
5.59
6.20
83
3.13
Gross margin%
18.99
17.03
19.34
16.39
19.03
18.88
19.89
20.82
20.04
22.52
12.36
20.04
19.18
84
11.06
Operating margin%
17.47
17.09
18.14
20.22
22.25
24.43
24.86
25.07
27.42
27.61
24.86
25.07
23.34
23
7.50
Net margin%
1.62
3.93
4.18
7.06
8.94
11.16
12.90
14.73
16.77
19.52
16.74
14.73
10.05
86
16.57
P/E ratio (avg)x
63.87
65.51
73.72
85.35
97.92
101.9
99.55
112.4
118.7
111.7
30.36
111.7
98.74
67
18.67
EV/EBITx
20.44
20.94
21.48
19.47
20.78
19.62
19.67
18.94
19.75
21.16
24.22
19.67
20.10
35
14.01
FCF yield (avg)%
21.30
18.53
16.12
18.65
17.57
16.37
15.37
13.38
15.56
15.32
7.93
15.37
16.24
61
17.51
FCF margin%
2.61
3.79
2.01
2.31
1.94
0.41
0.60
3.59
4.46
1.66
24.08
1.66
2.16
47
0.720
FCF / Net incomex
1.309
1.243
1.337
1.517
1.615
1.506
1.627
1.547
1.758
1.746
1.110
1.627
1.532
8
9.77
ROIC%
24.26
25.05
26.20
25.84
25.69
23.29
22.51
20.87
20.55
20.73
21.58
20.87
23.78
92
14.77
Return on equity%
30.84
31.73
34.45
32.13
32.23
29.28
30.81
31.14
30.69
30.49
8.64
30.69
30.99
94
7.22
Return on assets%
15.35
13.86
14.26
15.16
15.59
17.39
15.40
16.06
16.86
18.12
11.20
16.86
15.49
65
0.42
EPSkr
1.44
1.49
1.50
1.46
1.45
1.64
1.75
1.64
1.72
1.89
0.44
5.38%
4.25%
—
8.17
EPS growth%
6.18
8.56
6.10
5.73
6.17
4.16
5.14
4.07
6.78
5.25
15.07
5.14
5.92
69
0.29
Bookvalue per shkr
0.71
0.72
0.65
0.66
0.68
0.68
0.61
0.56
0.58
0.62
0.98
(1.72%)
(2.54%)
—
0.30
FCF per sharekr
1.66
1.74
1.96
2.04
2.03
2.09
2.37
2.77
3.04
3.54
0.48
11.78%
7.95%
—
0.81
Dividend per shkr
2.00
2.22
2.58
2.59
2.47
2.55
2.85
2.87
2.82
3.06
0.27
4.37%
4.78%
—
28.97
Div yield (avg)%
10.54
11.16
10.68
13.06
13.70
12.16
14.08
14.15
11.32
12.14
5.77
12.16
12.15
58
13.07
Payout ratio%
4.85
3.97
5.03
7.07
6.20
9.01
8.78
5.83
7.32
8.01
13.47
8.01
6.64
58
13.41
Shares (diluted)M
16.86
16.45
18.19
18.57
19.65
21.44
21.30
20.59
19.84
19.24
13.29
(0.42%)
1.73%
19
5.80
Buyback yield%
20.53
21.60
19.68
18.29
17.37
18.67
16.15
16.83
15.61
14.61
22.49
16.15
17.83
57
1.342
D/E ratiox
1.662
1.589
1.825
2.108
2.149
2.252
2.168
2.115
2.316
2.670
0.483
2.252
2.132
41
5.276
Enterprise valuekr M
47.08
47.80
55.02
62.13
61.48
60.82
70.36
68.85
81.38
89.82
26.54
7.88%
8.35%
61
25.72
LT debtkr M
42.51
41.88
46.70
45.00
47.37
52.00
53.79
54.91
58.56
69.60
24.16
8.00%
6.40%
82
Cost of revenue
4.51%
1.00×
Operating expenses
4.53%
1.01×
Cash and investments
19.89%
Goodwill & intangibles
16.18%
Spread over hurdle
22.28%