68.85
Revenuekr M
75.39
74.82
74.74
75.74
76.69
78.56
77.61
77.18
75.46
75.56
75.96
(0.30%)
(0.02%)
31
17.12
Revenue growth%
28.33
29.08
26.75
29.58
29.13
28.78
31.15
32.92
35.61
36.22
22.16
32.92
29.35
12
5.38
Gross margin%
12.79
14.89
16.44
14.88
14.64
11.79
13.16
13.17
13.06
11.77
2.60
13.06
13.17
12
6.05
Operating margin%
30.24
32.73
35.27
36.99
34.50
35.15
37.73
37.95
35.78
36.85
24.45
36.85
35.52
27
9.77
Net margin%
8.75
6.16
5.00
3.21
2.32
2.11
4.46
3.47
1.94
1.78
16.75
2.11
3.34
18
12.76
P/E ratio (avg)x
9.083
10.28
9.837
10.19
10.01
11.60
12.87
12.16
13.42
13.34
36.97
12.87
10.94
85
34.84
EV/EBITx
16.49
15.36
14.51
14.87
13.04
13.78
14.40
15.31
13.74
13.77
7.285
13.78
14.45
39
29.23
FCF yield (avg)%
6.88
8.76
9.43
8.78
7.83
7.28
9.20
9.38
9.51
9.50
2.82
9.38
8.99
76
15.23
FCF margin%
3.27
0.74
0.40
0.40
1.69
3.86
5.86
4.76
3.47
1.71
3.93
3.86
2.49
34
0.943
FCF / Net incomex
1.436
1.323
1.504
1.402
1.438
1.346
1.291
1.244
1.181
1.161
0.372
1.244
1.334
42
27.40
ROIC%
6.17
8.58
5.63
3.93
3.28
5.30
7.20
7.85
5.53
6.45
20.07
6.45
5.90
46
26.50
Return on equity%
25.99
28.65
27.91
30.27
31.97
29.23
26.38
25.88
26.02
23.57
19.42
26.02
27.14
13
14.72
Return on assets%
12.84
10.99
13.88
16.48
16.84
15.77
12.80
11.40
9.64
11.17
25.76
11.40
12.82
71
0.36
EPSkr
1.18
1.22
1.23
1.13
1.09
1.10
1.08
1.15
1.22
1.28
0.39
3.19%
0.76%
—
18.04
EPS growth%
8.46
6.91
5.44
4.48
6.32
8.53
6.01
3.53
5.72
3.02
28.95
5.72
5.86
86
0.59
Bookvalue per shkr
1.80
1.65
1.79
1.96
1.78
1.71
1.62
1.59
1.58
1.52
0.96
(3.09%)
(0.97%)
—
0.77
FCF per sharekr
1.43
1.33
1.40
1.34
1.30
1.28
1.47
1.48
1.46
1.43
0.72
1.94%
0.38%
—
1.23
Dividend per shkr
0.38
0.37
0.36
0.37
0.36
0.35
0.35
0.34
0.32
0.29
1.21
(4.36%)
(1.77%)
—
19.59
Div yield (avg)%
29.91
28.21
27.36
25.84
28.08
25.49
23.77
25.79
27.71
26.81
18.65
25.79
27.09
92
19.50
Payout ratio%
21.10
23.83
26.17
26.02
28.07
26.95
28.27
26.10
24.66
22.99
6.75
26.10
26.06
88
11.91
Shares (diluted)M
17.30
18.08
19.91
18.63
17.71
17.11
19.47
21.24
21.48
20.66
12.29
3.14%
3.36%
17
21.81
Buyback yield%
4.13
2.01
0.97
2.66
1.53
4.06
5.56
7.17
7.39
10.34
9.64
7.17
4.10
7
1.629
D/E ratiox
0.625
0.584
0.652
0.629
0.712
0.733
0.814
0.852
0.976
1.033
0.111
0.852
0.722
39
68.05
Enterprise valuekr M
29.61
29.47
28.58
31.29
28.48
27.10
29.12
25.62
27.27
24.75
66.92
(2.76%)
(0.91%)
73
4.326
LT debtkr M
18.97
18.76
18.44
16.00
17.42
15.36
14.53
15.26
13.77
14.19
29.47
(4.02%)
(2.22%)
22
Cost of revenue
0.24%
1.03×
Operating expenses
(0.03%)
1.00×