17.68
Revenuekr M
13.35
14.26
15.53
16.49
17.21
18.66
19.74
21.22
22.92
24.62
18.88
7.42%
6.87%
58
17.30
Revenue growth%
17.82
17.74
18.54
20.29
19.12
21.63
21.74
21.85
24.56
22.53
6.97
21.85
20.96
82
4.21
Gross margin%
12.41
11.17
8.62
9.89
10.54
11.39
8.57
5.69
7.27
4.86
23.85
7.27
9.25
83
13.87
Operating margin%
22.30
21.27
19.91
17.32
15.35
14.44
16.23
14.67
16.86
15.18
12.34
15.18
16.55
41
21.07
Net margin%
18.10
17.71
18.31
19.79
21.56
19.55
18.86
19.74
21.41
18.67
5.06
19.55
19.21
64
22.84
P/E ratio (avg)x
10.60
10.29
11.09
11.78
10.94
9.958
10.60
11.00
10.17
9.318
14.26
10.17
10.60
18
28.99
EV/EBITx
11.60
12.38
13.43
13.20
12.42
12.22
12.99
12.07
13.01
14.87
19.52
12.99
12.70
41
20.91
FCF yield (avg)%
20.31
20.62
18.91
19.81
16.98
19.34
18.55
21.34
20.01
19.44
25.21
19.44
19.63
16
4.53
FCF margin%
22.84
24.35
23.72
23.03
20.76
22.48
21.39
23.41
24.03
25.30
8.01
23.41
23.22
50
0.656
FCF / Net incomex
2.071
2.066
2.409
2.337
2.713
3.023
3.339
3.757
3.598
4.136
0.826
3.598
2.868
24
12.70
ROIC%
27.44
29.48
26.53
24.95
27.22
27.57
29.31
32.17
34.13
33.07
23.88
32.17
28.44
51
11.85
Return on equity%
7.57
7.06
5.97
3.85
5.73
6.56
9.48
12.06
14.20
15.47
5.69
12.06
7.32
48
5.19
Return on assets%
0.40
2.43
0.40
0.40
3.19
5.78
3.05
0.46
0.40
3.21
12.15
3.05
1.45
57
0.55
EPSkr
1.41
1.30
1.33
1.51
1.41
1.47
1.68
1.88
2.10
2.35
0.60
10.76%
5.04%
—
15.09
EPS growth%
19.33
17.12
16.84
18.72
15.93
16.67
19.03
18.14
18.47
20.27
16.97
18.47
18.31
35
1.06
Bookvalue per shkr
2.05
2.09
2.28
2.27
2.38
2.70
3.22
3.81
4.23
4.93
2.41
15.68%
10.91%
—
1.22
FCF per sharekr
3.81
4.22
4.58
4.90
5.45
6.16
6.94
6.82
8.15
9.11
0.62
10.82%
8.97%
—
1.87
Dividend per shkr
0.56
0.60
0.65
0.60
0.66
0.60
0.53
0.55
0.56
0.61
0.88
(1.80%)
1.59%
—
19.87
Div yield (avg)%
17.47
17.61
15.04
15.32
15.19
17.88
15.83
15.61
13.21
13.55
29.95
15.61
15.46
75
25.39
Payout ratio%
7.84
5.44
6.37
5.33
8.21
8.88
5.88
4.24
3.90
1.62
19.11
4.24
5.66
22
6.681
Shares (diluted)M
11.26
11.23
10.79
12.23
13.14
13.11
13.35
13.45
15.55
17.53
6.453
5.93%
6.19%
55
6.68
Buyback yield%
11.95
12.19
11.09
9.51
12.51
9.76
8.71
10.51
10.93
9.28
18.72
9.76
10.72
27
0.143
D/E ratiox
1.577
1.683
1.579
1.640
1.694
1.941
1.837
2.083
2.112
2.377
0.227
2.083
1.766
52
12.59
Enterprise valuekr M
2.186
2.237
2.292
1.994
1.752
1.841
1.599
1.449
1.445
1.548
9.709
(2.45%)
(4.68%)
18
18.18
LT debtkr M
8.840
9.516
11.17
12.92
12.23
14.03
15.32
14.57
13.93
16.10
8.953
5.65%
6.43%
52
Cost of revenue
6.85%
1.00×
Operating expenses
7.02%
1.01×
Goodwill & intangibles
19.68%