13.77
Revenuekr M
29.04
31.04
33.17
35.55
37.64
39.74
42.27
45.55
47.86
51.68
14.72
6.55%
6.58%
81
8.72
Revenue growth%
18.92
17.03
18.50
15.63
12.92
14.13
11.48
10.17
9.22
10.99
15.87
10.99
13.52
80
2.28
Gross margin%
26.83
27.30
25.39
23.83
22.01
22.39
22.02
20.58
18.15
20.84
20.95
20.84
22.20
77
18.47
Operating margin%
27.28
27.93
26.64
24.91
26.88
28.89
28.55
26.18
24.82
27.57
16.97
27.57
27.08
93
27.14
Net margin%
21.02
21.83
24.16
24.45
23.46
21.42
19.67
18.69
17.60
16.77
17.81
18.69
21.22
72
11.12
P/E ratio (avg)x
13.97
13.24
11.89
10.85
9.485
9.913
10.46
9.340
9.975
9.042
11.05
9.913
10.22
36
9.266
EV/EBITx
25.54
26.66
30.95
32.38
31.88
36.03
37.61
41.73
41.31
41.13
10.32
41.13
34.21
41
23.74
FCF yield (avg)%
23.96
26.13
27.07
25.30
23.08
23.94
21.56
20.15
17.64
20.20
24.32
20.20
23.51
42
16.50
FCF margin%
25.21
28.07
30.71
30.48
29.19
29.15
30.46
32.81
32.17
33.58
19.29
32.17
30.47
52
1.094
FCF / Net incomex
1.155
1.204
1.231
1.104
1.156
1.069
1.023
1.106
1.185
1.268
0.471
1.106
1.155
82
7.25
ROIC%
8.48
7.36
7.80
7.05
4.08
4.31
2.58
1.03
0.40
2.13
13.13
2.13
4.19
39
24.16
Return on equity%
9.05
11.29
8.53
5.73
5.94
3.22
3.84
2.78
2.67
1.41
17.02
2.78
4.78
56
5.30
Return on assets%
2.35
0.40
0.40
0.40
0.66
1.85
1.93
4.10
5.26
2.70
4.26
2.70
1.89
46
0.83
EPSkr
0.71
0.65
0.60
0.62
0.66
0.65
0.61
0.60
0.58
0.60
0.90
(1.80%)
(1.76%)
—
29.75
EPS growth%
22.42
20.46
18.59
19.94
17.88
20.67
21.25
24.04
23.48
24.01
15.33
23.48
20.96
48
0.36
Bookvalue per shkr
1.48
1.47
1.65
1.71
1.77
1.83
2.09
2.19
2.37
2.63
0.43
8.32%
6.90%
—
0.55
FCF per sharekr
1.06
1.05
0.99
0.92
0.94
1.08
1.06
1.20
1.16
1.34
1.07
7.44%
3.14%
—
1.16
Dividend per shkr
0.19
0.19
0.21
0.19
0.21
0.21
0.24
0.25
0.28
0.29
0.25
7.36%
4.65%
—
28.33
Div yield (avg)%
21.80
23.03
25.03
23.01
24.01
23.79
24.61
23.75
21.00
20.81
27.41
23.75
23.39
12
27.27
Payout ratio%
5.21
3.16
1.34
2.67
3.14
1.49
0.40
2.63
4.06
2.12
7.43
2.12
2.65
73
40.82
Shares (diluted)M
32.39
31.41
30.52
27.16
26.24
24.65
22.67
23.94
24.20
25.06
41.07
(0.91%)
(3.58%)
29
14.61
Buyback yield%
6.76
7.23
5.47
8.45
11.22
13.25
13.56
12.32
9.97
7.76
10.89
12.32
9.21
67
0.955
D/E ratiox
0.235
0.232
0.236
0.266
0.304
0.301
0.313
0.306
0.350
0.380
1.650
0.313
0.303
30
39.40
Enterprise valuekr M
33.45
37.92
39.17
38.57
43.39
45.65
49.36
56.31
56.93
56.17
34.67
5.30%
6.32%
71
2.296
LT debtkr M
3.322
3.548
3.442
3.445
3.229
2.981
2.969
2.784
2.761
2.774
17.18
(2.99%)
(1.78%)
63
Cost of revenue
6.53%
0.99×
Operating expenses
6.27%
0.97×
Cash and investments
13.46%