63.84
Revenuekr M
67.83
67.99
69.34
70.40
72.25
74.36
74.49
75.79
78.69
79.17
70.97
1.85%
1.94%
83
8.71
Revenue growth%
8.14
6.42
3.44
3.98
4.38
2.05
1.45
1.70
0.40
0.40
11.27
1.45
2.75
28
17.84
Gross margin%
15.72
14.02
12.60
14.82
14.68
17.62
19.39
16.73
14.67
16.93
22.28
16.93
15.27
34
2.09
Operating margin%
33.39
30.95
31.92
29.19
26.64
25.88
28.42
26.60
29.25
30.92
20.41
28.42
29.22
13
27.00
Net margin%
16.69
14.16
14.12
12.77
15.10
14.92
12.11
13.92
12.82
10.10
22.11
12.82
14.02
47
35.37
P/E ratio (avg)x
11.76
12.68
14.18
15.74
17.92
16.76
17.96
19.68
20.20
20.63
37.14
19.68
17.34
79
22.07
EV/EBITx
18.94
21.81
22.16
25.64
28.42
27.83
26.75
26.00
25.70
28.22
18.93
26.75
25.85
55
12.09
FCF yield (avg)%
3.52
2.79
3.88
3.87
6.02
5.58
3.63
5.28
7.32
6.18
6.82
5.58
4.58
94
3.07
FCF margin%
14.93
17.44
15.11
13.28
11.62
8.78
6.33
7.31
7.18
7.99
17.07
7.31
10.20
81
1.339
FCF / Net incomex
1.862
1.878
1.829
1.758
1.992
1.995
2.115
2.098
2.481
2.383
0.145
2.115
1.994
66
3.09
ROIC%
26.31
27.00
29.85
27.39
28.75
27.28
25.31
22.66
23.43
21.07
6.48
23.43
26.66
70
2.04
Return on equity%
10.43
12.02
10.78
11.96
11.08
12.28
12.90
14.11
15.18
17.11
26.80
14.11
12.15
74
18.14
Return on assets%
9.35
8.93
9.14
7.68
9.42
8.75
9.88
7.54
7.89
5.77
20.99
7.89
8.84
73
0.19
EPSkr
0.30
0.29
0.31
0.30
0.31
0.31
0.34
0.34
0.38
0.36
0.20
3.13%
1.74%
—
28.57
EPS growth%
33.02
32.91
35.21
37.42
34.44
33.11
33.99
32.45
30.39
28.38
28.51
32.45
33.06
71
0.15
Bookvalue per shkr
0.37
0.37
0.45
0.49
0.54
0.60
0.72
0.71
0.83
0.88
0.10
10.00%
10.02%
—
0.22
FCF per sharekr
0.27
0.27
0.25
0.28
0.28
0.32
0.30
0.32
0.30
0.34
0.11
3.62%
2.71%
—
0.05
Dividend per shkr
0.31
0.34
0.32
0.30
0.32
0.32
0.33
0.38
0.43
0.46
0.17
7.06%
4.90%
—
14.28
Div yield (avg)%
1.59
0.40
2.45
4.77
5.44
6.67
5.83
6.73
7.67
7.93
8.66
6.73
5.63
71
24.38
Payout ratio%
7.92
6.82
6.67
7.44
6.11
8.67
8.19
9.16
7.55
5.60
21.29
8.19
7.49
76
150.5
Shares (diluted)M
112.5
100.6
102.8
96.24
93.88
84.30
88.09
92.68
79.63
72.18
146.0
(5.12%)
(5.10%)
24
29.08
Buyback yield%
0.91
3.35
1.22
0.99
0.40
0.96
3.26
0.94
0.40
0.40
3.81
0.94
0.95
8
0.188
D/E ratiox
1.832
1.950
1.777
1.955
1.799
1.877
1.711
1.899
2.045
2.217
1.518
1.899
1.888
76
27.20
Enterprise valuekr M
48.91
51.59
51.20
54.56
52.36
60.33
64.53
72.11
83.47
84.53
19.48
10.05%
5.14%
81
17.59
LT debtkr M
29.16
29.02
25.59
26.18
28.89
29.01
25.29
26.61
29.13
25.59
20.72
(2.39%)
(1.97%)
67
Cost of revenue
1.92%
1.00×
Operating expenses
2.03%
1.01×
Goodwill & intangibles
15.87%
Cash and investments
14.75%