4.934
Revenuekr M
42.19
45.08
49.41
52.31
56.86
60.66
63.88
68.67
74.55
79.99
5.228
7.06%
7.17%
5
29.71
Revenue growth%
7.76
5.59
6.15
6.31
4.56
6.84
7.94
8.71
10.24
12.85
7.84
8.71
7.30
26
28.60
Gross margin%
7.95
8.08
9.48
11.89
13.68
12.89
12.31
14.23
12.79
15.41
20.35
12.89
12.55
26
2.14
Operating margin%
20.73
21.86
23.86
22.80
23.68
22.13
23.13
22.59
20.32
18.13
11.54
22.13
22.36
56
22.85
Net margin%
1.88
0.40
2.09
3.35
0.58
0.40
1.56
2.32
3.58
3.08
27.79
2.32
1.99
86
36.18
P/E ratio (avg)x
43.54
43.01
44.84
45.36
42.59
43.33
42.00
43.74
46.21
45.32
31.94
43.74
43.64
46
17.47
EV/EBITx
18.24
17.92
19.30
17.04
15.69
15.08
15.98
17.16
15.21
15.42
25.02
15.42
16.51
54
19.34
FCF yield (avg)%
5.47
2.94
0.48
1.06
0.78
2.62
0.59
0.40
0.40
2.06
11.78
0.59
0.92
35
17.88
FCF margin%
10.73
11.50
12.84
15.44
17.38
17.50
15.28
16.60
17.45
18.39
19.63
17.45
16.02
20
0.246
FCF / Net incomex
0.403
0.444
0.495
0.527
0.522
0.564
0.608
0.617
0.698
0.694
0.925
0.617
0.545
71
25.53
ROIC%
19.10
16.40
16.55
18.44
16.80
17.20
15.02
17.46
19.83
19.41
10.18
17.46
17.33
69
3.30
Return on equity%
0.96
2.69
4.56
1.62
0.40
1.69
2.59
4.37
3.95
5.22
16.32
3.95
2.64
73
25.35
Return on assets%
2.46
4.31
6.18
7.51
6.11
7.04
8.49
11.02
8.40
9.41
8.48
8.49
7.27
80
0.33
EPSkr
2.21
2.57
2.99
3.48
3.33
3.26
3.77
4.02
4.14
4.09
0.37
4.19%
7.11%
—
25.83
EPS growth%
22.73
22.00
19.38
19.70
20.02
18.53
17.99
20.21
19.85
18.48
4.54
18.53
19.77
5
0.51
Bookvalue per shkr
1.50
1.56
1.44
1.30
1.17
1.26
1.35
1.24
1.31
1.41
0.62
3.69%
(0.41%)
—
0.49
FCF per sharekr
0.36
0.38
0.38
0.40
0.42
0.50
0.51
0.62
0.68
0.77
1.06
12.99%
9.95%
—
1.53
Dividend per shkr
1.08
1.21
1.25
1.38
1.54
1.62
1.78
1.90
1.96
2.26
0.92
7.98%
7.41%
—
8.92
Div yield (avg)%
23.44
26.10
26.93
27.90
28.56
28.89
26.34
24.20
21.51
18.83
2.33
24.20
26.22
86
19.99
Payout ratio%
3.66
2.98
4.56
6.47
4.53
7.35
9.67
9.40
11.47
14.06
23.04
9.67
6.91
88
27.35
Shares (diluted)M
28.42
29.37
29.88
33.42
33.95
37.99
42.35
48.14
55.63
54.74
27.51
10.03%
6.50%
81
27.72
Buyback yield%
31.11
29.78
30.37
32.49
35.39
32.88
31.31
33.03
33.86
32.25
14.29
32.88
32.37
10
0.235
D/E ratiox
2.612
2.989
3.464
3.543
3.512
3.682
3.803
4.277
4.560
4.726
1.558
4.277
3.612
20
54.45
Enterprise valuekr M
25.95
23.07
20.94
18.29
17.71
17.23
18.53
16.38
15.40
13.43
27.91
(5.38%)
(5.83%)
15
39.74
LT debtkr M
16.70
17.47
17.45
16.91
18.26
19.57
18.74
19.37
18.58
20.64
38.46
2.48%
3.18%
68
Cost of revenue
7.08%
0.99×
Operating expenses
6.12%
0.91×
Goodwill & intangibles
16.04%