9.430
Revenuekr M
26.73
26.53
27.17
28.15
28.51
28.71
28.80
29.01
29.66
29.74
10.54
0.84%
0.98%
9
25.68
Revenue growth%
11.42
13.37
12.80
10.39
11.38
12.31
10.19
9.04
8.10
8.64
6.41
9.04
10.89
31
23.21
Gross margin%
25.63
24.81
23.97
24.54
26.62
27.12
27.58
29.77
28.15
25.44
24.81
27.58
26.12
58
12.45
Operating margin%
13.79
13.95
11.69
13.76
15.19
13.31
15.87
16.44
18.09
19.77
20.09
16.44
14.57
37
28.10
Net margin%
26.98
27.52
29.34
30.37
31.77
32.65
30.30
30.62
32.01
29.02
9.65
30.62
30.34
57
15.52
P/E ratio (avg)x
30.21
31.46
36.34
37.07
38.54
41.26
39.97
45.29
50.73
59.87
25.90
45.29
39.26
11
7.868
EV/EBITx
11.12
11.62
11.55
10.50
9.931
9.195
9.754
10.09
10.14
10.18
20.71
10.09
10.16
57
18.28
FCF yield (avg)%
16.69
14.59
14.49
14.43
12.35
12.07
13.12
15.34
13.22
15.52
19.77
13.22
14.46
68
3.94
FCF margin%
22.90
21.65
20.32
21.01
22.71
24.41
23.88
25.32
26.89
25.23
29.57
25.23
23.39
62
0.350
FCF / Net incomex
1.338
1.455
1.702
1.674
1.609
1.821
1.988
2.197
2.159
2.321
1.096
2.159
1.761
8
8.55
ROIC%
13.98
14.22
14.67
17.15
14.71
16.56
19.54
17.00
16.93
19.45
19.04
17.00
16.74
28
23.91
Return on equity%
11.55
10.16
13.08
10.37
12.57
13.47
10.95
13.67
14.62
15.62
22.10
13.67
12.83
7
2.56
Return on assets%
7.28
8.71
8.01
5.08
7.89
6.80
4.59
1.75
3.25
2.82
9.55
3.25
5.94
71
0.90
EPSkr
0.55
0.56
0.52
0.49
0.56
0.57
0.57
0.60
0.58
0.66
0.96
3.37%
2.08%
—
16.86
EPS growth%
25.59
28.50
28.50
31.24
34.11
35.88
36.43
36.93
37.75
37.38
7.34
36.93
35.00
25
0.87
Bookvalue per shkr
0.74
0.74
0.79
0.70
0.70
0.69
0.71
0.71
0.73
0.71
0.38
0.38%
(0.73%)
—
0.98
FCF per sharekr
0.61
0.66
0.65
0.78
0.91
1.04
1.11
1.31
1.37
1.38
0.75
8.68%
8.86%
—
0.98
Dividend per shkr
0.50
0.48
0.49
0.48
0.55
0.56
0.55
0.52
0.57
0.60
0.82
1.89%
2.17%
—
13.71
Div yield (avg)%
20.27
22.25
24.16
21.67
21.78
23.36
25.32
24.15
22.55
23.73
15.09
23.73
22.96
58
28.20
Payout ratio%
16.47
17.33
16.99
19.69
19.27
21.49
21.83
23.61
25.73
23.38
27.33
23.38
20.59
31
13.86
Shares (diluted)M
18.64
18.23
18.66
19.07
21.30
21.96
22.75
25.55
26.47
26.23
13.83
4.25%
3.99%
70
27.71
Buyback yield%
11.72
10.05
9.60
6.63
8.37
10.17
8.95
7.28
10.07
7.39
23.91
8.95
9.27
53
0.429
D/E ratiox
1.171
1.232
1.316
1.249
1.237
1.218
1.267
1.178
1.099
1.104
0.843
1.178
1.225
84
9.437
Enterprise valuekr M
23.33
22.07
21.81
21.99
24.66
23.84
21.84
21.04
23.48
26.11
4.470
1.15%
1.96%
87
22.49
LT debtkr M
20.10
20.54
20.46
19.63
22.96
23.75
27.11
27.92
30.42
33.74
2.383
8.00%
6.20%
47
Cost of revenue
0.87%
0.99×
Operating expenses
1.13%
1.02×
Goodwill & intangibles
21.77%
Property and equipment
19.55%