30.91
Revenuekr M
48.93
48.73
48.99
48.25
48.96
48.48
49.30
49.08
50.35
50.56
34.38
0.65%
0.25%
42
6.01
Revenue growth%
18.62
21.30
22.62
20.67
21.56
24.39
25.65
27.33
28.01
30.09
7.00
27.33
23.51
13
8.27
Gross margin%
13.36
10.96
9.99
11.02
10.94
9.45
12.10
12.28
11.46
14.13
27.84
12.10
11.24
65
16.96
Operating margin%
29.15
31.18
28.61
30.38
29.05
29.58
30.06
29.14
30.61
29.97
9.76
29.97
29.77
33
5.72
Net margin%
21.37
21.87
20.68
23.22
21.12
22.09
24.31
22.54
24.72
25.70
5.37
24.31
22.31
62
7.103
P/E ratio (avg)x
26.69
24.30
25.30
25.59
27.65
28.75
25.09
26.48
27.09
28.30
13.55
27.09
26.58
11
32.99
EV/EBITx
29.55
32.89
32.67
33.69
33.02
34.70
32.75
31.55
35.90
33.48
22.46
33.48
32.96
83
25.84
FCF yield (avg)%
5.59
8.42
9.07
10.44
12.59
13.66
15.20
15.67
17.12
18.95
22.69
15.67
13.13
38
5.58
FCF margin%
25.93
23.29
24.09
23.80
26.53
23.79
22.07
20.89
17.95
20.89
28.47
20.89
23.54
14
1.579
FCF / Net incomex
0.388
0.458
0.458
0.475
0.542
0.637
0.652
0.673
0.796
0.944
1.109
0.673
0.590
58
2.91
ROIC%
29.59
27.35
29.56
29.08
28.94
31.28
32.72
35.21
38.19
35.76
6.85
35.21
30.44
15
7.40
Return on equity%
22.70
23.23
21.57
24.27
24.96
27.73
24.80
27.40
29.37
26.50
3.88
27.40
24.88
27
15.14
Return on assets%
12.73
9.74
8.06
5.13
7.50
4.72
2.59
2.97
0.45
0.40
11.13
2.59
4.92
32
0.58
EPSkr
1.74
1.61
1.54
1.72
1.75
1.88
2.05
2.16
2.35
2.56
0.62
7.93%
4.46%
—
3.64
EPS growth%
9.54
10.60
8.36
10.54
12.99
11.46
11.17
13.03
12.09
14.66
28.13
12.09
11.31
44
0.53
Bookvalue per shkr
0.39
0.46
0.50
0.51
0.52
0.58
0.69
0.73
0.80
0.84
1.52
9.87%
10.00%
—
1.38
FCF per sharekr
0.77
0.84
0.94
0.89
0.79
0.80
0.76
0.84
0.93
0.95
0.88
3.68%
2.95%
—
1.12
Dividend per shkr
0.58
0.59
0.70
0.75
0.76
0.76
0.80
0.81
0.86
0.94
1.46
4.36%
4.68%
—
20.29
Div yield (avg)%
0.95
0.64
0.40
0.40
0.40
0.40
0.40
0.40
3.09
4.16
6.60
0.40
0.40
94
27.92
Payout ratio%
27.01
27.12
27.15
26.24
27.38
28.44
30.62
29.99
28.48
30.62
17.18
29.99
27.91
38
19.47
Shares (diluted)M
17.54
18.87
20.09
21.81
22.44
20.94
19.16
18.26
17.07
18.16
19.30
(4.15%)
0.79%
8
15.08
Buyback yield%
6.89
6.50
8.78
9.87
10.51
7.81
5.97
3.69
5.48
6.86
11.56
5.97
6.87
61
1.420
D/E ratiox
1.589
1.642
1.743
1.892
2.083
1.902
1.715
1.934
1.914
2.125
1.192
1.914
1.897
39
31.05
Enterprise valuekr M
36.66
40.69
38.83
41.53
38.49
38.50
39.16
39.31
44.90
51.12
5.670
5.84%
4.71%
75
6.719
LT debtkr M
29.81
31.17
31.80
29.37
29.60
26.53
28.44
30.39
31.58
31.29
32.24
1.12%
1.24%
34
Cost of revenue
0.40%
1.02×
Operating expenses
0.29%
1.00×
Goodwill & intangibles
16.65%