118.6
Revenuekr M
65.85
71.96
76.88
83.42
90.92
97.34
102.2
110.9
117.2
124.4
128.2
6.48%
7.17%
41
4.36
Revenue growth%
17.78
16.99
18.48
20.29
18.75
17.91
15.11
17.29
14.92
16.28
11.57
16.28
17.53
80
10.33
Gross margin%
24.77
25.92
24.37
23.73
24.97
26.98
28.01
29.01
26.71
28.91
10.51
28.01
26.31
9
23.63
Operating margin%
16.69
19.41
16.81
18.20
17.02
19.25
16.96
19.12
19.59
19.94
9.20
19.25
18.66
14
12.05
Net margin%
24.27
23.64
22.49
21.71
18.96
18.69
17.27
19.59
18.97
21.26
28.95
18.97
20.43
33
15.47
P/E ratio (avg)x
21.99
20.04
19.00
20.21
20.79
18.20
17.99
19.42
18.84
19.02
21.72
18.84
19.22
5
6.065
EV/EBITx
8.293
8.715
8.521
8.185
7.758
7.579
7.635
7.326
7.652
7.404
34.81
7.579
7.705
70
13.11
FCF yield (avg)%
12.29
13.28
11.98
13.56
14.61
16.37
14.86
15.34
13.75
10.78
16.87
14.86
13.65
54
7.50
FCF margin%
11.96
11.69
8.88
8.99
8.21
7.97
7.53
6.19
7.54
6.86
13.45
7.53
8.09
27
1.164
FCF / Net incomex
0.326
0.308
0.291
0.281
0.272
0.302
0.306
0.312
0.328
0.295
1.249
0.306
0.304
33
23.51
ROIC%
31.33
29.51
27.37
27.31
27.33
25.11
25.70
25.00
26.99
29.72
29.47
25.70
27.32
27
8.28
Return on equity%
27.87
30.32
31.86
34.47
31.76
31.87
32.19
32.23
29.50
28.00
13.01
31.87
31.81
43
10.65
Return on assets%
29.50
28.66
25.89
26.91
24.96
23.97
26.19
24.73
23.83
24.01
19.72
24.01
25.43
52
0.67
EPSkr
1.61
1.65
1.72
1.72
1.66
1.74
1.67
1.97
2.05
2.03
0.71
4.16%
2.56%
—
14.16
EPS growth%
17.52
20.07
22.84
24.80
22.47
19.77
18.43
19.48
19.67
16.96
28.05
19.48
19.72
41
0.88
Bookvalue per shkr
1.31
1.19
1.10
1.04
1.00
0.96
0.89
0.93
0.98
0.98
1.84
(0.33%)
(3.03%)
—
0.66
FCF per sharekr
1.35
1.39
1.30
1.45
1.55
1.51
1.55
1.65
1.82
2.00
0.61
5.26%
4.62%
—
1.93
Dividend per shkr
1.49
1.48
1.49
1.64
1.67
1.68
1.69
1.87
1.88
1.86
0.77
2.23%
1.91%
—
15.21
Div yield (avg)%
14.15
11.17
9.41
7.28
5.07
2.77
4.11
1.86
2.37
5.08
18.21
2.77
5.07
24
27.49
Payout ratio%
1.12
2.11
1.41
3.31
5.29
6.62
5.99
8.58
7.41
5.02
29.25
6.62
5.16
39
29.10
Shares (diluted)M
55.94
53.16
52.80
61.22
72.04
83.27
85.02
86.99
84.66
98.52
29.04
6.46%
7.47%
40
27.32
Buyback yield%
26.28
29.25
31.11
30.26
31.95
30.52
28.19
26.28
25.82
25.88
16.83
26.28
28.72
39
1.389
D/E ratiox
0.977
0.967
0.924
0.995
0.903
0.892
0.933
1.000
0.925
0.865
0.512
0.925
0.929
91
91.28
Enterprise valuekr M
19.00
22.29
25.12
29.09
30.93
30.98
31.86
30.85
34.24
32.64
44.56
1.09%
6.19%
25
117.3
LT debtkr M
10.14
10.87
10.47
11.91
13.30
14.86
14.24
15.82
16.87
17.37
109.6
5.49%
5.28%
62
Cost of revenue
7.13%
1.00×
Operating expenses
6.92%
0.98×
Cash and investments
17.78%