1.540
Revenuekr M
1.656
1.682
1.734
1.772
1.797
1.831
1.882
1.894
1.902
1.950
1.633
1.64%
1.84%
82
2.80
Revenue growth%
18.44
21.22
19.72
21.22
18.24
19.12
21.12
18.53
15.84
14.40
22.09
18.53
18.83
84
10.54
Gross margin%
12.58
11.05
9.52
11.53
12.09
13.70
12.46
13.75
12.10
13.19
11.71
13.19
12.28
66
3.25
Operating margin%
22.58
21.67
18.99
21.77
20.60
18.10
17.06
16.01
15.12
15.19
10.53
16.01
18.55
84
27.28
Net margin%
4.10
3.48
3.40
6.26
6.91
5.24
7.54
9.83
8.64
10.56
15.17
8.64
6.58
8
32.57
P/E ratio (avg)x
13.84
13.43
13.57
12.92
11.70
12.15
10.77
10.16
10.10
10.60
11.51
10.60
11.93
81
30.26
EV/EBITx
24.37
27.13
31.88
31.99
33.43
33.84
36.66
36.77
37.99
40.88
15.12
36.77
33.64
40
16.31
FCF yield (avg)%
19.88
21.12
23.61
20.78
22.67
20.26
21.50
23.13
21.08
23.06
11.29
21.50
21.31
80
15.99
FCF margin%
2.61
4.46
4.29
4.47
7.45
5.86
7.30
9.68
7.97
6.83
23.10
7.30
6.34
15
1.443
FCF / Net incomex
0.195
0.204
0.214
0.208
0.242
0.230
0.214
0.208
0.206
0.224
1.309
0.214
0.211
72
24.07
ROIC%
27.73
26.52
25.05
26.64
26.66
24.36
21.43
20.57
17.83
15.62
22.78
20.57
24.70
84
2.10
Return on equity%
25.84
27.10
27.60
25.27
25.03
27.42
29.03
27.65
25.45
25.81
25.75
27.42
26.47
77
10.11
Return on assets%
19.66
20.16
21.65
19.12
17.80
16.44
14.61
14.76
12.00
10.65
3.08
14.61
17.12
38
—
EPSkr
—
—
—
—
—
—
—
—
—
—
—
1.19%
3.74%
—
15.79
EPS growth%
9.39
10.62
12.44
10.05
11.64
11.86
11.81
14.70
13.82
16.51
4.75
13.82
11.84
85
—
Bookvalue per shkr
—
—
—
—
—
—
—
—
—
—
—
(2.90%)
(0.81%)
—
—
FCF per sharekr
—
—
—
—
—
—
—
—
—
—
—
(5.48%)
(5.47%)
—
—
Dividend per shkr
—
—
—
—
—
—
—
—
—
—
—
1.78%
3.72%
—
14.46
Div yield (avg)%
25.92
24.48
24.09
25.39
26.63
28.03
27.51
25.94
27.87
25.89
10.22
27.51
25.93
86
25.56
Payout ratio%
26.06
24.03
26.82
29.72
29.91
31.57
30.26
27.96
29.75
29.42
10.38
29.75
29.57
15
625.5
Shares (diluted)M
550.3
558.8
548.3
601.4
639.9
600.0
625.9
559.9
576.7
618.6
616.9
(0.67%)
0.12%
91
13.46
Buyback yield%
14.93
12.78
12.58
11.98
14.48
16.99
15.74
13.94
12.96
13.79
8.62
13.94
13.86
38
0.217
D/E ratiox
0.590
0.600
0.592
0.670
0.665
0.697
0.687
0.633
0.625
0.640
1.533
0.640
0.637
76
0.736
Enterprise valuekr M
0.694
0.703
0.723
0.848
0.948
0.990
1.111
1.132
1.144
1.123
2.445
3.44%
5.76%
11
0.594
LT debtkr M
0.759
0.669
0.587
0.579
0.600
0.625
0.624
0.615
0.556
0.565
0.777
(1.21%)
(3.32%)
18
Cost of revenue
1.91%
1.01×
Operating expenses
1.35%
0.95×