10.99
Revenuekr M
18.74
19.20
19.76
20.76
20.88
21.08
21.35
21.52
22.31
22.78
11.62
1.76%
2.40%
40
8.21
Revenue growth%
26.19
28.13
28.20
27.46
28.80
27.96
27.76
27.51
24.79
26.64
21.59
27.51
27.63
40
14.04
Gross margin%
34.36
34.08
32.84
32.05
29.07
29.12
26.77
26.44
27.38
26.89
10.64
26.89
29.09
50
16.97
Operating margin%
18.55
18.98
20.52
23.40
21.73
20.71
20.33
19.40
17.23
17.37
26.99
19.40
19.86
55
7.74
Net margin%
25.27
25.53
23.73
22.83
23.87
22.81
23.81
21.49
23.05
21.66
2.05
22.81
23.39
45
30.98
P/E ratio (avg)x
20.75
20.52
18.70
18.38
17.16
18.36
19.14
19.22
20.27
17.83
12.85
19.14
18.92
54
9.578
EV/EBITx
19.54
19.67
18.68
19.48
21.18
19.42
20.17
18.74
17.57
15.45
36.10
18.74
19.45
37
17.89
FCF yield (avg)%
23.34
24.86
27.23
25.45
25.52
24.01
24.34
24.69
27.27
28.78
19.35
24.69
25.16
39
6.84
FCF margin%
29.32
30.75
30.58
29.92
31.48
33.17
32.54
30.62
31.33
29.06
24.23
31.33
30.69
83
0.186
FCF / Net incomex
0.760
0.717
0.757
0.732
0.660
0.592
0.544
0.472
0.423
0.459
1.789
0.472
0.626
23
17.41
ROIC%
6.45
4.40
4.97
5.61
5.85
4.03
6.75
4.16
5.31
2.48
17.94
4.16
5.14
47
24.43
Return on equity%
10.89
9.59
7.87
10.24
11.02
13.83
13.74
13.89
12.21
15.17
4.44
13.83
11.62
15
9.22
Return on assets%
14.90
13.58
16.38
13.87
13.64
15.21
13.96
16.72
15.99
18.03
18.78
15.99
15.06
51
0.58
EPSkr
0.79
0.76
0.72
0.68
0.77
0.81
0.93
0.94
0.95
0.91
0.59
3.23%
1.69%
—
9.36
EPS growth%
13.55
12.11
9.52
10.41
12.46
10.51
8.25
7.22
4.32
3.83
6.61
7.22
9.97
51
0.80
Bookvalue per shkr
0.69
0.73
0.69
0.68
0.63
0.56
0.54
0.56
0.59
0.54
0.69
(3.05%)
(3.14%)
—
0.22
FCF per sharekr
1.29
1.24
1.24
1.40
1.54
1.45
1.44
1.37
1.40
1.38
0.38
(2.29%)
1.77%
—
0.46
Dividend per shkr
1.52
1.74
2.00
2.11
2.50
2.53
3.03
3.62
3.88
3.90
0.46
9.33%
10.04%
—
6.49
Div yield (avg)%
24.16
23.94
21.33
19.43
18.25
16.71
17.04
16.77
15.26
16.48
15.57
16.71
17.65
88
28.76
Payout ratio%
19.53
20.30
17.31
19.34
18.91
21.10
22.37
19.66
16.96
18.53
15.31
19.66
19.44
77
10.80
Shares (diluted)M
13.39
15.49
18.13
18.57
21.43
24.06
23.34
27.76
29.41
31.47
11.05
7.99%
8.95%
42
22.25
Buyback yield%
10.03
7.91
8.26
7.23
8.32
5.38
3.90
3.58
4.14
3.96
8.74
3.96
6.31
20
0.237
D/E ratiox
1.024
1.102
1.065
1.166
1.241
1.097
1.068
0.978
0.976
0.903
0.786
0.978
1.066
23
6.121
Enterprise valuekr M
17.80
18.55
17.86
18.29
19.57
19.40
20.57
20.64
22.74
23.55
20.61
3.78%
3.54%
55
2.289
LT debtkr M
22.82
20.66
22.72
25.21
24.47
25.78
27.70
25.28
25.61
27.80
9.218
2.58%
2.39%
34
Cost of revenue
2.20%
0.98×
Operating expenses
2.47%
1.01×
Cash and investments
17.51%
Spread over hurdle
15.28%