66.45
Revenuekr M
70.91
73.07
74.16
73.70
74.31
75.85
75.65
76.16
76.98
79.78
70.71
1.43%
1.08%
48
11.48
Revenue growth%
3.60
5.08
7.85
7.21
8.43
5.59
3.50
5.95
6.62
4.95
17.73
5.59
5.77
28
6.85
Gross margin%
26.41
24.40
25.77
25.56
28.16
26.09
24.90
26.66
24.43
27.07
15.88
26.09
25.93
34
23.84
Operating margin%
16.58
16.40
15.87
17.82
16.01
16.53
15.11
15.04
13.43
15.46
16.50
15.11
15.94
60
6.30
Net margin%
22.59
22.23
23.23
22.16
20.22
22.75
21.62
20.92
22.68
23.72
20.90
22.68
22.41
59
28.39
P/E ratio (avg)x
12.51
11.93
13.11
14.47
13.88
14.20
13.53
11.98
12.35
13.66
19.45
13.53
13.32
56
14.32
EV/EBITx
50.47
52.29
58.57
70.46
71.61
83.59
84.90
98.04
103.7
122.0
22.41
98.04
77.60
8
10.88
FCF yield (avg)%
8.55
10.34
8.57
10.73
10.46
7.99
9.14
6.75
3.88
2.11
22.10
6.75
8.56
21
20.96
FCF margin%
18.36
20.20
17.42
15.56
12.73
10.89
8.63
7.68
6.03
7.68
3.15
7.68
11.81
11
0.401
FCF / Net incomex
0.987
0.991
1.128
1.224
1.245
1.356
1.254
1.172
1.290
1.209
1.347
1.254
1.217
38
15.83
ROIC%
21.99
23.83
21.55
22.11
24.50
27.40
24.59
25.78
24.20
22.67
13.71
24.59
24.02
19
10.97
Return on equity%
23.37
20.66
21.57
19.48
21.63
22.86
25.39
23.84
24.63
27.29
12.79
24.63
23.11
17
26.00
Return on assets%
25.08
27.18
29.12
29.05
29.63
29.33
31.84
32.36
30.21
31.62
7.08
31.62
29.48
20
0.98
EPSkr
0.99
1.13
1.16
1.10
1.16
1.34
1.50
1.46
1.65
1.94
1.01
10.76%
6.62%
—
21.09
EPS growth%
7.04
8.40
7.96
9.97
9.98
11.40
9.41
11.09
9.62
10.95
27.60
10.95
9.80
27
0.98
Bookvalue per shkr
1.00
1.17
1.38
1.58
1.70
1.99
2.24
2.32
2.37
2.77
0.28
10.28%
12.51%
—
0.50
FCF per sharekr
0.78
0.78
0.77
0.87
0.88
0.89
0.89
0.92
0.96
0.86
0.37
(0.52%)
0.01%
—
0.77
Dividend per shkr
0.54
0.61
0.66
0.79
0.90
1.00
1.05
1.03
1.07
1.20
0.44
5.98%
8.29%
—
22.72
Div yield (avg)%
6.08
6.65
8.30
10.90
13.75
11.19
11.16
10.15
12.77
14.20
10.96
11.19
11.03
30
25.53
Payout ratio%
16.90
16.84
19.07
17.78
16.88
14.06
15.31
15.51
15.33
12.69
19.07
15.31
16.17
41
27.04
Shares (diluted)M
38.24
44.35
44.74
50.97
52.61
62.29
67.52
73.20
78.88
87.55
26.94
10.72%
9.36%
75
5.76
Buyback yield%
21.04
21.85
24.65
21.89
21.59
23.71
21.51
19.61
19.06
17.77
27.74
19.61
21.55
5
1.591
D/E ratiox
0.357
0.369
0.431
0.471
0.557
0.550
0.601
0.597
0.591
0.599
0.106
0.597
0.554
48
31.30
Enterprise valuekr M
35.48
39.25
42.60
43.40
44.25
42.58
42.70
48.28
50.21
57.06
67.98
5.21%
4.89%
10
20.59
LT debtkr M
29.77
29.52
26.52
24.80
26.49
23.45
21.97
21.71
21.59
19.36
63.99
(6.08%)
(3.74%)
80
Cost of revenue
1.00%
0.99×
Operating expenses
1.48%
1.04×
Goodwill & intangibles
13.81%