15.85
Revenuekr M
18.52
18.64
18.87
18.85
19.51
19.27
19.75
19.55
19.47
19.60
17.38
0.10%
0.91%
42
19.51
Revenue growth%
10.21
9.69
7.52
5.64
5.27
2.89
3.85
1.49
3.68
5.23
14.03
3.68
5.25
24
27.36
Gross margin%
13.42
15.84
17.27
17.94
18.93
18.15
19.85
22.84
22.07
20.87
10.90
20.87
18.54
84
17.41
Operating margin%
17.26
18.41
18.34
20.67
23.41
22.45
23.25
24.40
22.03
24.61
22.10
23.25
22.24
48
27.43
Net margin%
20.51
22.86
21.78
20.63
22.30
20.39
17.95
15.12
17.60
15.42
5.81
17.60
20.45
9
23.61
P/E ratio (avg)x
36.98
37.75
38.68
42.74
47.50
48.07
51.02
49.00
52.11
55.82
26.08
51.02
47.79
42
33.53
EV/EBITx
27.60
26.52
22.56
23.06
21.15
22.32
22.45
19.77
20.79
22.42
27.20
22.32
22.44
39
28.74
FCF yield (avg)%
24.09
21.12
23.89
23.98
25.94
25.47
25.05
27.00
28.52
28.62
20.26
27.00
25.26
7
24.24
FCF margin%
18.33
15.49
17.92
16.89
17.69
16.61
14.33
12.35
9.40
7.40
28.70
12.35
16.05
64
1.076
FCF / Net incomex
0.411
0.403
0.419
0.377
0.343
0.331
0.294
0.294
0.250
0.261
0.943
0.294
0.337
58
25.97
ROIC%
35.01
32.13
29.47
28.90
29.27
31.72
32.17
33.85
34.50
33.61
13.30
33.61
32.15
58
10.19
Return on equity%
27.84
30.55
31.58
32.69
35.68
35.75
38.66
38.86
38.27
37.44
17.00
38.27
35.71
89
7.45
Return on assets%
1.00
0.40
2.62
0.40
0.40
0.40
2.53
5.02
7.51
9.49
19.75
5.02
1.76
6
0.11
EPSkr
0.13
0.11
0.11
0.11
0.10
0.11
0.11
0.10
0.09
0.09
0.12
(2.17%)
(3.86%)
—
10.31
EPS growth%
16.88
14.22
14.89
13.63
15.66
17.95
18.05
19.96
18.60
16.49
17.30
18.05
16.69
84
0.12
Bookvalue per shkr
0.44
0.51
0.57
0.67
0.81
0.95
1.07
1.27
1.36
1.65
0.15
15.22%
14.39%
—
0.10
FCF per sharekr
0.12
0.11
0.10
0.09
0.08
0.07
0.08
0.07
0.06
0.06
0.07
(6.71%)
(6.21%)
—
0.07
Dividend per shkr
0.25
0.23
0.25
0.26
0.27
0.30
0.31
0.35
0.32
0.34
0.24
4.68%
3.07%
—
4.30
Div yield (avg)%
17.23
18.22
19.89
17.81
15.53
14.88
15.21
17.65
16.85
17.93
2.76
16.85
17.44
41
12.75
Payout ratio%
31.45
28.62
27.51
27.93
28.20
27.91
28.14
30.09
30.61
33.55
14.38
30.09
28.41
84
27.25
Shares (diluted)M
27.36
24.87
21.97
20.04
20.07
20.86
22.09
21.56
20.01
18.51
27.82
(1.61%)
(3.88%)
65
20.12
Buyback yield%
28.32
29.09
31.16
29.80
28.78
30.68
29.88
30.78
32.38
31.58
6.23
30.78
30.28
14
1.466
D/E ratiox
0.138
0.133
0.125
0.115
0.117
0.110
0.116
0.122
0.138
0.149
0.843
0.122
0.123
29
15.68
Enterprise valuekr M
19.98
21.92
20.23
22.41
23.18
24.16
21.82
20.81
20.26
21.42
5.130
(1.56%)
(0.20%)
47
10.62
LT debtkr M
18.28
17.00
17.95
18.84
19.33
21.89
20.61
21.93
24.22
27.14
13.20
7.03%
3.85%
77
Cost of revenue
0.91%
1.00×
Operating expenses
0.81%
0.99×
Cash and investments
21.28%