37.82
Revenuekr M
67.05
73.45
80.06
86.15
91.10
97.86
107.0
112.4
120.9
127.5
40.07
6.95%
7.49%
8
28.70
Revenue growth%
16.30
14.79
13.67
13.87
11.76
14.35
13.68
15.36
15.70
14.63
18.98
14.63
14.49
77
10.17
Gross margin%
27.87
25.87
23.00
22.59
25.09
27.17
27.21
25.24
23.76
22.62
8.66
25.24
25.17
68
9.06
Operating margin%
9.85
12.40
14.23
16.95
15.90
15.41
14.56
16.03
17.61
15.91
7.81
15.91
15.66
13
18.72
Net margin%
14.37
12.43
14.33
13.83
13.06
10.69
10.28
12.45
13.15
14.96
25.03
12.45
13.11
75
28.79
P/E ratio (avg)x
13.34
15.35
15.79
16.17
17.95
17.26
18.34
18.45
17.56
18.21
31.28
18.21
17.41
38
36.25
EV/EBITx
18.97
18.43
19.88
20.19
19.89
20.23
21.65
19.91
17.96
15.92
11.55
19.91
19.88
84
4.94
FCF yield (avg)%
20.49
18.59
19.96
20.10
17.30
16.38
18.51
20.17
21.86
21.33
21.27
20.17
20.03
47
24.50
FCF margin%
13.29
12.59
9.65
12.27
11.01
10.21
11.67
9.79
11.06
11.61
12.74
11.06
11.33
32
0.267
FCF / Net incomex
1.283
1.382
1.335
1.333
1.225
1.192
1.173
1.148
1.129
1.243
0.190
1.173
1.234
9
7.44
ROIC%
1.22
1.58
4.19
6.03
4.97
6.13
3.22
3.06
6.04
4.91
24.15
4.91
4.55
21
3.00
Return on equity%
15.73
17.41
14.72
15.21
17.68
19.58
17.91
20.05
21.98
23.53
24.39
20.05
17.80
16
28.90
Return on assets%
14.21
13.19
12.58
13.70
13.07
10.70
10.36
7.63
7.63
8.68
27.10
8.68
11.64
61
1.96
EPSkr
2.36
2.23
2.31
2.53
2.41
2.58
2.68
2.37
2.54
2.66
2.11
2.04%
2.14%
—
19.63
EPS growth%
20.76
21.45
20.12
20.48
23.11
25.91
26.12
25.18
26.53
29.18
4.50
26.12
24.14
36
0.43
Bookvalue per shkr
2.14
1.99
2.14
2.15
2.19
2.10
2.04
2.16
2.16
2.27
1.78
0.70%
1.18%
—
1.38
FCF per sharekr
2.39
2.10
1.97
1.90
2.08
1.85
1.98
2.05
2.22
1.98
1.36
(0.95%)
(2.14%)
—
1.34
Dividend per shkr
1.36
1.37
1.42
1.32
1.45
1.39
1.56
1.71
1.54
1.48
0.50
0.42%
0.61%
—
11.76
Div yield (avg)%
18.39
17.41
14.67
12.32
11.30
11.18
9.27
8.39
5.86
2.87
9.98
8.39
11.24
57
29.70
Payout ratio%
19.72
17.65
16.92
15.41
15.41
13.15
12.97
10.67
11.68
12.22
17.03
12.22
14.28
84
21.96
Shares (diluted)M
20.95
21.44
21.14
18.64
19.18
19.67
17.82
17.60
17.77
18.68
22.58
(0.52%)
(1.21%)
5
23.56
Buyback yield%
1.08
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.96
20.00
0.40
0.40
79
0.799
D/E ratiox
0.304
0.267
0.245
0.224
0.211
0.211
0.216
0.209
0.183
0.187
1.793
0.209
0.213
82
52.36
Enterprise valuekr M
16.41
18.79
18.56
20.33
20.04
22.59
23.95
28.25
29.58
31.97
80.32
9.80%
8.34%
41
52.39
LT debtkr M
86.06
87.43
80.34
91.26
96.39
99.05
95.11
94.56
93.32
95.81
82.87
(0.12%)
2.55%
68
Cost of revenue
7.32%
0.98×
Operating expenses
7.37%
0.99×
Cash and investments
20.87%
Goodwill & intangibles
15.37%