21.49
Revenuekr M
16.51
17.14
17.79
18.75
19.27
19.76
20.30
21.15
21.66
22.48
22.93
3.13%
3.67%
50
21.23
Revenue growth%
9.02
11.95
9.28
6.73
9.02
7.58
4.95
6.31
6.70
6.99
14.21
6.70
7.29
39
2.37
Gross margin%
3.43
1.39
0.40
1.67
4.60
7.06
6.13
5.81
4.96
3.63
29.80
5.81
4.12
12
8.23
Operating margin%
13.87
13.02
13.62
14.18
13.78
12.99
13.58
14.13
14.33
15.10
2.63
14.13
13.82
78
21.64
Net margin%
23.90
23.62
20.97
22.98
20.03
20.63
18.00
15.01
16.83
18.23
18.86
18.00
20.33
81
7.394
P/E ratio (avg)x
37.83
34.28
35.90
39.28
36.84
37.42
40.57
35.62
39.13
36.34
20.14
37.42
37.13
7
31.34
EV/EBITx
43.39
39.65
42.70
46.65
52.29
58.40
58.81
65.72
67.22
73.22
7.445
65.72
55.34
48
12.69
FCF yield (avg)%
5.43
4.71
4.58
6.48
4.60
6.25
5.61
2.97
4.65
3.22
15.10
4.65
4.68
92
19.65
FCF margin%
2.99
4.41
4.79
4.38
5.18
4.40
6.83
8.87
8.39
5.54
2.79
6.83
4.99
30
0.827
FCF / Net incomex
1.222
1.281
1.401
1.490
1.516
1.470
1.430
1.632
1.554
1.625
0.259
1.554
1.480
8
21.09
ROIC%
23.36
25.16
22.18
24.44
24.20
24.48
26.63
24.94
25.62
28.51
25.66
25.62
24.71
81
26.36
Return on equity%
16.12
15.60
18.39
17.52
16.81
14.56
16.79
14.44
16.77
15.45
18.17
15.45
16.45
77
22.00
Return on assets%
9.08
7.48
7.41
5.73
8.55
8.86
10.56
11.67
12.58
10.92
14.74
10.92
8.97
58
1.19
EPSkr
1.74
1.77
1.62
1.69
1.83
2.04
2.02
1.97
1.80
1.90
1.25
0.71%
1.22%
—
12.42
EPS growth%
26.11
25.30
26.69
27.25
27.88
25.36
22.84
21.65
22.54
21.88
21.02
22.54
25.33
55
1.27
Bookvalue per shkr
1.57
1.44
1.50
1.40
1.38
1.40
1.26
1.36
1.40
1.29
0.94
(1.37%)
(1.52%)
—
1.03
FCF per sharekr
2.31
2.38
2.49
2.76
3.01
3.11
3.16
3.63
3.57
4.12
0.97
6.48%
5.63%
—
1.15
Dividend per shkr
0.27
0.28
0.29
0.31
0.28
0.27
0.25
0.23
0.25
0.25
1.80
(2.18%)
(0.30%)
—
6.93
Div yield (avg)%
5.18
3.08
0.64
0.40
3.15
1.74
0.40
0.40
0.40
0.40
5.02
0.40
0.52
14
5.98
Payout ratio%
20.06
20.68
20.43
23.37
22.60
24.91
27.11
27.60
29.53
31.01
10.50
27.60
24.14
28
10.58
Shares (diluted)M
7.930
8.391
8.474
7.746
6.942
7.271
7.853
7.250
7.270
6.826
10.64
(0.34%)
(2.38%)
24
17.37
Buyback yield%
14.34
11.92
10.28
7.58
7.69
8.86
8.01
10.85
10.99
9.70
14.04
9.70
9.99
25
0.806
D/E ratiox
0.958
0.960
1.049
1.066
1.139
1.007
1.096
1.214
1.152
1.268
1.778
1.152
1.081
64
20.55
Enterprise valuekr M
12.78
13.77
15.65
16.68
17.93
17.81
16.36
16.27
16.71
18.54
8.255
0.67%
3.40%
68
10.07
LT debtkr M
28.48
30.84
34.25
35.07
39.18
44.62
41.45
45.87
45.99
51.59
3.291
5.66%
6.94%
44
Cost of revenue
3.67%
1.00×
Operating expenses
4.02%
1.04×
Cash and investments
17.90%
Spread over hurdle
(1.74%)