40.44
Revenuekr M
25.44
26.96
28.36
29.04
29.70
30.83
32.28
33.43
33.95
34.72
44.69
3.17%
3.31%
71
13.67
Revenue growth%
15.33
13.30
10.97
10.01
11.90
9.62
9.37
8.89
10.11
8.51
17.80
9.37
10.06
29
27.29
Gross margin%
1.75
0.40
0.62
0.40
1.57
0.40
0.40
1.21
3.35
4.62
8.66
1.21
0.91
30
4.33
Operating margin%
21.86
21.61
20.26
20.97
23.15
21.82
24.54
24.78
27.60
30.29
17.24
24.78
22.51
44
9.62
Net margin%
17.72
20.04
17.91
16.62
15.03
16.38
18.99
20.35
19.52
19.79
10.82
19.52
18.45
59
21.77
P/E ratio (avg)x
36.45
35.36
39.39
42.57
43.42
46.84
51.41
57.94
63.30
57.77
30.81
57.77
45.13
47
15.66
EV/EBITx
36.47
37.33
41.32
45.12
48.16
48.40
54.11
61.53
59.39
57.97
14.61
57.97
48.28
65
22.60
FCF yield (avg)%
4.39
7.12
6.86
9.38
9.54
8.27
8.05
7.48
9.64
11.73
13.12
8.27
8.16
5
27.35
FCF margin%
20.36
21.87
23.63
23.40
23.83
24.54
27.28
24.69
22.08
19.45
12.89
24.54
23.51
11
1.082
FCF / Net incomex
0.973
0.965
0.864
0.811
0.798
0.732
0.629
0.602
0.557
0.476
0.693
0.602
0.765
94
4.07
ROIC%
10.82
8.77
11.07
11.33
11.35
12.09
14.39
16.81
13.93
13.97
17.48
13.97
11.72
44
4.44
Return on equity%
19.21
19.13
18.14
16.25
17.70
16.03
13.87
15.62
17.43
18.73
29.79
16.03
17.57
46
12.88
Return on assets%
25.23
22.24
23.28
25.78
23.92
23.85
26.41
26.37
25.74
27.31
27.50
26.37
25.49
24
0.12
EPSkr
0.52
0.61
0.62
0.60
0.63
0.64
0.62
0.70
0.77
0.76
0.12
3.60%
4.69%
—
15.70
EPS growth%
18.53
20.53
22.63
21.61
22.99
20.18
17.79
18.20
17.04
15.68
6.14
17.79
19.35
92
0.34
Bookvalue per shkr
0.60
0.57
0.55
0.53
0.51
0.49
0.52
0.61
0.69
0.69
0.47
6.30%
1.39%
—
0.25
FCF per sharekr
0.56
0.53
0.50
0.57
0.55
0.54
0.55
0.55
0.59
0.64
0.18
2.92%
0.81%
—
0.49
Dividend per shkr
0.29
0.32
0.31
0.27
0.24
0.25
0.22
0.21
0.19
0.20
0.39
(3.57%)
(4.47%)
—
28.26
Div yield (avg)%
19.20
21.42
18.78
20.21
20.39
20.46
19.50
21.86
24.53
22.17
2.26
21.86
20.43
95
10.26
Payout ratio%
22.89
22.81
23.88
21.31
22.71
22.24
23.98
24.84
21.92
21.48
12.13
22.24
22.76
24
25.65
Shares (diluted)M
25.59
26.59
28.69
31.27
33.27
32.95
35.38
36.53
34.25
36.30
25.42
1.76%
4.91%
16
9.83
Buyback yield%
8.95
11.21
13.70
10.95
13.61
14.09
12.84
10.64
8.01
9.38
12.96
10.64
11.08
26
0.513
D/E ratiox
1.026
1.131
1.049
1.026
1.174
1.084
1.140
1.244
1.164
1.247
0.959
1.164
1.136
38
41.46
Enterprise valuekr M
10.79
11.90
11.26
11.27
12.79
12.69
12.32
11.90
12.52
13.75
8.577
1.46%
2.33%
57
6.811
LT debtkr M
13.44
15.14
16.11
16.07
16.98
17.13
19.03
20.30
19.40
18.43
3.971
1.66%
4.60%
78
Cost of revenue
3.52%
1.02×
Operating expenses
2.41%
0.92×
Cash and investments
21.18%