10.77
Revenuekr M
44.07
47.97
52.45
56.97
61.34
66.53
73.35
77.71
83.10
90.73
11.50
8.14%
8.52%
34
11.38
Revenue growth%
7.17
7.07
7.56
10.32
11.62
12.99
15.40
13.93
12.99
13.12
19.20
13.12
12.30
21
23.17
Gross margin%
14.84
13.85
15.69
17.02
15.22
13.67
12.66
15.36
17.90
20.54
3.64
15.36
15.29
8
10.06
Operating margin%
18.21
16.62
13.98
16.18
14.24
13.25
14.08
11.98
10.96
9.03
22.18
11.98
14.03
11
17.50
Net margin%
16.78
15.44
14.46
13.06
13.45
15.93
17.54
15.13
14.58
15.50
11.53
15.50
15.29
41
36.06
P/E ratio (avg)x
39.27
43.53
49.82
53.03
60.45
67.04
77.86
94.19
110.8
134.1
26.27
94.19
63.74
47
25.53
EV/EBITx
31.02
31.75
29.70
33.56
31.25
30.62
32.58
30.49
29.04
27.97
10.46
30.49
30.82
90
15.83
FCF yield (avg)%
5.53
8.03
10.46
13.27
15.75
17.82
18.03
20.77
21.02
22.27
3.69
20.77
16.78
79
17.01
FCF margin%
9.16
10.53
9.57
7.38
9.16
8.98
11.28
14.06
16.19
16.03
9.19
14.06
10.05
69
1.533
FCF / Net incomex
0.411
0.421
0.421
0.426
0.426
0.452
0.517
0.570
0.684
0.722
1.391
0.570
0.439
86
2.11
ROIC%
17.14
15.05
16.21
17.35
15.20
15.84
16.18
17.34
19.55
21.72
18.30
17.34
16.68
18
19.83
Return on equity%
14.29
15.60
14.54
16.86
14.25
15.06
12.54
14.57
12.07
13.59
13.30
13.59
14.42
21
22.71
Return on assets%
6.55
8.05
7.29
4.52
5.01
4.60
5.55
6.23
4.50
5.58
3.11
5.55
5.57
21
0.35
EPSkr
0.67
0.77
0.76
0.87
0.96
0.96
0.98
0.98
1.11
1.23
0.37
5.05%
7.10%
—
12.44
EPS growth%
4.27
4.39
5.03
4.97
5.97
4.43
2.22
5.09
4.36
4.84
8.46
4.43
4.63
21
0.10
Bookvalue per shkr
0.54
0.57
0.65
0.75
0.74
0.85
0.87
1.04
1.08
1.13
0.11
8.88%
9.76%
—
0.19
FCF per sharekr
0.18
0.19
0.19
0.18
0.17
0.15
0.13
0.15
0.15
0.15
0.09
(1.79%)
(3.13%)
—
0.38
Dividend per shkr
0.32
0.35
0.36
0.34
0.33
0.31
0.28
0.27
0.25
0.27
0.27
(3.74%)
(1.17%)
—
2.27
Div yield (avg)%
16.10
15.04
13.28
13.82
16.06
17.05
14.36
14.18
16.54
15.52
23.54
15.52
15.28
34
12.39
Payout ratio%
18.36
17.59
17.16
18.83
17.32
19.75
20.52
19.08
20.96
21.10
3.97
20.52
18.95
5
128.4
Shares (diluted)M
186.1
190.8
194.0
208.0
235.4
282.7
282.0
286.2
285.8
307.0
133.7
5.46%
5.47%
13
13.16
Buyback yield%
13.90
14.69
12.46
10.76
7.83
9.15
9.83
11.39
9.88
8.69
26.38
9.83
10.32
39
1.772
D/E ratiox
2.609
2.589
3.122
3.590
4.173
4.870
5.258
5.451
6.040
6.865
0.861
5.451
4.521
82
19.68
Enterprise valuekr M
73.20
75.69
80.91
85.80
84.75
80.34
93.23
91.19
106.6
105.5
9.171
4.47%
3.23%
68
35.46
LT debtkr M
42.51
41.37
39.56
41.14
38.37
39.81
42.92
43.05
47.96
46.02
14.11
3.71%
0.28%
54
Cost of revenue
8.73%
1.02×
Operating expenses
7.81%
0.94×
Property and equipment
15.28%