15.66
Revenuekr M
21.37
21.39
21.49
21.84
22.85
23.03
24.06
24.81
25.50
25.79
17.11
2.45%
1.88%
60
19.94
Revenue growth%
8.24
5.73
2.76
1.89
2.38
1.13
0.40
2.42
0.40
2.31
24.78
1.13
2.35
13
12.58
Gross margin%
12.46
11.71
10.32
10.99
10.13
13.09
14.33
12.07
15.06
16.64
27.65
14.33
12.27
45
13.90
Operating margin%
19.56
20.22
18.42
19.21
18.88
20.85
23.25
25.79
28.61
25.97
20.93
25.79
20.53
83
24.97
Net margin%
28.57
29.52
30.39
33.19
36.17
37.76
38.56
37.81
34.87
37.49
29.19
37.76
35.52
69
31.46
P/E ratio (avg)x
20.57
21.72
22.55
19.40
20.15
21.29
21.45
20.70
21.38
22.66
33.80
21.38
21.33
29
12.74
EV/EBITx
39.95
46.10
54.79
54.66
55.54
53.64
55.74
61.91
72.85
73.32
7.468
61.91
55.17
66
6.16
FCF yield (avg)%
19.44
19.60
21.38
18.92
20.83
17.90
18.54
15.98
17.27
19.64
19.32
17.90
19.18
6
5.83
FCF margin%
2.92
4.38
3.43
1.96
0.71
1.19
2.64
5.07
7.66
9.97
13.34
5.07
3.18
91
1.660
FCF / Net incomex
0.181
0.186
0.203
0.215
0.191
0.188
0.197
0.206
0.222
0.218
1.793
0.206
0.200
50
10.22
ROIC%
23.85
22.51
20.01
22.16
24.92
24.12
26.20
25.82
26.16
28.07
19.87
26.16
24.52
61
9.55
Return on equity%
24.26
22.18
21.73
19.49
18.92
21.88
21.03
20.25
19.66
17.63
20.28
20.25
20.64
62
28.46
Return on assets%
21.35
19.24
17.11
19.17
18.79
16.32
15.75
16.10
13.84
15.48
5.84
15.75
16.72
75
1.48
EPSkr
1.46
1.34
1.48
1.46
1.35
1.31
1.15
1.27
1.30
1.32
1.53
(0.42%)
(0.40%)
—
21.86
EPS growth%
9.01
10.49
11.84
10.14
10.79
9.23
12.09
14.68
16.28
13.36
21.87
13.36
11.32
17
1.48
Bookvalue per shkr
2.17
2.14
2.26
2.30
2.30
2.28
2.31
2.40
2.39
2.26
0.50
(0.35%)
0.39%
—
0.90
FCF per sharekr
0.96
0.94
1.01
0.93
0.85
0.90
0.78
0.73
0.75
0.81
1.53
(0.96%)
(0.94%)
—
1.68
Dividend per shkr
0.20
0.18
0.16
0.18
0.18
0.18
0.18
0.16
0.15
0.14
0.83
(5.96%)
(3.85%)
—
9.20
Div yield (avg)%
25.25
26.27
28.75
28.92
31.45
33.68
36.32
39.28
40.96
43.91
9.28
39.28
32.57
31
13.47
Payout ratio%
14.30
16.03
15.18
13.48
15.69
17.43
15.47
14.20
14.15
14.81
5.11
14.81
15.00
94
18.72
Shares (diluted)M
18.61
18.83
18.55
16.29
17.13
16.10
16.90
15.19
13.20
13.73
19.33
(4.33%)
(2.35%)
11
6.74
Buyback yield%
0.40
0.40
0.40
0.40
2.12
0.40
2.12
1.13
0.40
0.40
12.50
0.40
0.40
42
0.165
D/E ratiox
0.268
0.270
0.250
0.238
0.244
0.253
0.225
0.235
0.248
0.265
0.692
0.248
0.249
25
2.869
Enterprise valuekr M
36.28
34.77
35.19
40.04
44.18
40.88
41.37
39.34
39.68
43.71
25.27
(0.21%)
1.93%
8
3.726
LT debtkr M
28.15
30.07
30.93
29.05
28.47
28.25
29.73
29.01
28.66
27.34
15.83
(0.81%)
(1.43%)
80
Cost of revenue
2.15%
1.03×
Operating expenses
1.51%
0.96×
Cash and investments
18.33%
Goodwill & intangibles
16.29%
Spread over hurdle
44.52%