10.83
Revenuekr M
68.07
71.85
76.23
82.81
90.14
95.66
102.7
109.9
118.5
129.5
11.26
7.51%
7.51%
66
10.80
Revenue growth%
13.28
12.28
10.04
9.23
12.19
10.77
12.66
13.81
13.57
11.77
15.07
12.66
12.24
43
10.63
Gross margin%
14.21
15.61
14.46
12.08
13.38
13.37
15.06
16.04
16.86
17.31
4.12
16.04
14.76
60
16.95
Operating margin%
17.91
16.00
14.07
12.67
10.16
9.70
10.12
10.00
10.78
8.69
24.57
10.00
10.47
12
6.33
Net margin%
20.18
21.87
18.88
20.18
20.59
21.24
19.39
18.14
18.27
17.51
7.05
18.27
19.79
91
29.21
P/E ratio (avg)x
12.70
12.39
13.26
11.59
11.27
10.71
11.01
10.89
11.40
11.85
7.531
11.01
11.49
40
23.12
EV/EBITx
6.026
6.361
6.472
6.408
5.654
5.869
5.102
4.610
4.770
4.358
30.55
4.770
5.762
54
13.09
FCF yield (avg)%
10.83
13.63
13.20
15.63
15.90
18.26
20.19
21.08
23.97
23.63
6.65
21.08
17.08
52
18.22
FCF margin%
12.78
10.27
8.93
6.19
6.58
8.73
6.99
4.91
4.13
5.80
26.16
5.80
6.78
18
1.464
FCF / Net incomex
0.667
0.609
0.636
0.565
0.602
0.636
0.661
0.610
0.666
0.711
0.332
0.661
0.636
73
16.84
ROIC%
22.23
21.08
23.85
25.82
23.92
26.58
28.24
28.02
26.91
24.60
19.80
26.91
25.21
47
20.10
Return on equity%
2.39
4.81
2.77
2.83
4.72
2.43
4.80
2.43
1.16
0.40
8.11
2.43
2.60
37
26.62
Return on assets%
25.74
25.49
23.63
23.20
24.25
27.10
28.89
30.04
32.16
29.36
6.91
29.36
26.42
76
5.52
EPSkr
5.19
5.57
6.13
6.63
7.30
6.96
7.95
8.73
8.50
9.46
5.73
5.30%
7.80%
—
7.82
EPS growth%
20.18
17.44
15.40
18.06
19.36
20.94
18.06
20.92
19.14
19.50
24.71
19.50
19.25
64
1.17
Bookvalue per shkr
10.39
10.95
12.70
14.03
16.03
18.03
20.83
20.91
23.74
27.57
7.08
11.45%
11.69%
—
1.19
FCF per sharekr
7.40
6.91
7.42
8.25
8.97
9.83
10.36
11.55
11.11
10.23
3.02
2.66%
4.71%
—
5.69
Dividend per shkr
2.05
2.14
2.20
2.36
2.35
2.12
1.91
1.80
1.75
1.63
1.62
(7.05%)
(1.14%)
—
11.96
Div yield (avg)%
22.35
23.88
25.16
25.60
28.14
26.45
24.70
24.32
24.36
25.06
26.49
24.70
24.88
57
25.49
Payout ratio%
3.32
5.34
8.20
5.93
7.20
5.22
5.12
7.20
6.96
6.74
11.99
6.74
6.33
25
16.22
Shares (diluted)M
21.51
21.82
22.32
21.67
23.96
23.99
25.02
25.91
29.01
31.90
16.11
5.89%
5.36%
92
24.46
Buyback yield%
12.17
14.10
13.09
12.92
12.15
11.28
10.04
12.95
10.16
11.06
13.49
11.06
12.16
79
0.421
D/E ratiox
0.495
0.575
0.556
0.613
0.603
0.680
0.753
0.823
0.780
0.775
1.135
0.775
0.646
66
25.99
Enterprise valuekr M
105.3
115.9
112.9
114.7
119.0
118.8
114.0
117.2
117.0
111.4
94.72
(1.31%)
1.39%
22
65.37
LT debtkr M
120.7
120.4
132.2
128.2
124.1
121.8
124.1
117.1
114.8
109.4
41.89
(2.50%)
(0.01%)
24
Cost of revenue
7.51%
1.00×
Operating expenses
7.67%
1.01×
Cash and investments
17.98%
Goodwill & intangibles
17.80%
Spread over hurdle
12.48%