116.2
Revenuekr M
55.48
58.05
62.91
65.54
71.09
75.61
81.18
85.24
91.50
97.42
129.9
6.50%
6.48%
79
11.01
Revenue growth%
12.36
15.25
13.64
15.26
13.60
11.79
9.67
6.74
5.99
3.52
21.14
6.74
12.08
68
13.43
Gross margin%
32.37
31.18
31.77
32.07
33.73
34.09
31.85
29.41
30.44
30.77
24.41
30.77
31.81
78
11.77
Operating margin%
7.14
4.69
5.71
2.95
2.56
2.34
2.00
3.93
1.97
3.05
15.54
2.34
3.00
13
28.00
Net margin%
20.08
20.71
21.56
24.30
24.52
22.70
23.16
23.68
20.86
18.82
12.27
22.70
22.13
29
28.20
P/E ratio (avg)x
24.33
24.90
28.16
31.06
34.35
36.34
38.17
43.06
44.80
47.28
32.61
43.06
35.34
86
27.88
EV/EBITx
29.59
26.75
29.42
28.51
30.12
27.71
29.24
31.41
31.98
32.37
15.25
31.41
29.50
6
20.93
FCF yield (avg)%
10.26
12.96
13.56
13.51
15.69
13.40
10.54
12.28
10.87
13.77
20.22
12.28
13.18
81
10.76
FCF margin%
4.73
4.47
7.33
9.40
7.23
5.58
2.69
4.05
4.20
6.91
25.87
4.20
5.16
87
1.443
FCF / Net incomex
0.739
0.785
0.868
0.830
0.917
0.964
0.953
1.094
1.208
1.375
0.208
1.094
0.935
55
8.84
ROIC%
28.87
30.59
30.22
30.02
29.72
30.59
32.85
29.89
32.57
33.91
4.62
32.57
30.41
82
19.76
Return on equity%
10.34
8.51
6.67
6.51
5.98
7.02
4.04
2.02
1.62
2.51
12.22
2.51
6.24
45
20.37
Return on assets%
16.74
19.42
17.44
19.16
21.42
23.93
26.68
28.01
26.63
29.33
17.09
26.68
22.68
89
1.64
EPSkr
2.23
2.04
2.20
2.34
2.39
2.10
2.05
2.24
2.32
2.10
1.78
(2.53%)
(1.19%)
—
11.76
EPS growth%
7.42
4.54
5.26
7.73
8.26
8.30
10.33
9.80
11.86
11.04
23.42
10.33
8.28
26
2.94
Bookvalue per shkr
1.74
1.83
1.77
1.90
1.99
2.15
2.22
1.95
1.91
1.88
1.54
(1.17%)
0.35%
—
3.78
FCF per sharekr
3.17
3.33
3.86
3.72
3.97
4.12
4.36
4.96
5.59
5.84
1.05
8.02%
5.54%
—
2.60
Dividend per shkr
4.41
4.30
4.82
4.52
4.19
4.68
4.41
4.31
4.11
4.61
2.67
1.94%
1.60%
—
23.42
Div yield (avg)%
2.64
3.73
6.44
5.12
6.33
7.58
7.69
5.15
5.60
7.61
20.27
7.58
5.97
39
12.41
Payout ratio%
9.28
9.27
6.31
8.48
11.46
8.47
10.04
11.07
11.21
12.05
16.87
11.07
9.66
35
11.61
Shares (diluted)M
13.60
15.08
15.36
15.28
16.94
19.77
19.65
21.93
22.86
26.90
11.67
9.70%
9.04%
41
29.35
Buyback yield%
1.09
1.49
2.02
2.54
1.78
1.51
3.02
5.63
4.10
6.94
18.10
4.10
2.28
52
1.146
D/E ratiox
0.999
0.929
0.891
0.834
0.734
0.661
0.608
0.554
0.556
0.595
0.302
0.595
0.697
53
73.91
Enterprise valuekr M
89.42
90.68
104.7
120.2
140.7
145.2
171.8
184.7
216.7
234.3
99.45
10.73%
10.77%
81
88.37
LT debtkr M
43.75
48.78
46.57
51.16
59.56
60.07
70.73
69.55
70.67
72.75
97.47
4.08%
6.83%
66
Cost of revenue
6.57%
1.01×
Operating expenses
6.27%
0.98×
Cash and investments
18.81%
Goodwill & intangibles
15.09%