63.06
Revenuekr M
41.22
44.58
46.88
50.24
54.40
56.80
60.79
65.43
69.31
74.01
69.49
6.35%
6.88%
90
19.09
Revenue growth%
18.10
16.41
16.50
16.42
16.92
15.39
16.72
17.92
16.94
15.09
26.85
16.72
16.61
51
10.81
Gross margin%
7.95
9.01
10.13
8.79
10.70
11.68
9.32
10.24
9.08
11.33
5.27
10.24
9.72
87
18.41
Operating margin%
7.36
4.68
7.45
6.19
5.44
3.97
2.31
2.63
5.29
7.45
25.21
3.97
5.37
23
21.00
Net margin%
19.26
22.25
23.61
23.85
22.45
23.04
24.27
21.58
18.85
18.43
16.66
21.58
22.35
21
22.99
P/E ratio (avg)x
5.158
5.389
5.860
5.793
5.157
4.567
4.050
3.609
3.395
3.321
26.01
3.609
4.862
89
15.59
EV/EBITx
11.17
11.86
12.17
11.90
11.59
13.62
15.78
16.38
19.00
19.43
20.01
16.38
12.90
87
20.83
FCF yield (avg)%
9.18
9.99
10.27
8.81
8.97
7.58
10.44
9.54
8.81
6.64
6.23
8.81
9.08
57
29.73
FCF margin%
4.71
4.63
1.76
1.11
0.40
0.40
3.17
5.93
3.42
1.36
17.41
3.17
2.46
63
1.487
FCF / Net incomex
1.201
1.132
1.099
1.024
1.060
1.104
0.978
0.878
0.904
0.914
1.685
0.914
1.042
36
20.16
ROIC%
8.47
11.06
10.23
10.61
11.10
12.06
13.38
12.08
13.22
11.78
22.20
12.08
11.44
53
25.67
Return on equity%
29.73
28.38
27.53
28.55
27.47
26.20
27.82
30.60
29.97
32.59
18.99
29.97
28.46
26
2.94
Return on assets%
30.58
30.45
33.14
34.28
33.77
35.75
38.42
39.13
41.65
40.54
26.14
39.13
35.01
68
3.47
EPSkr
1.72
1.65
1.57
1.62
1.52
1.62
1.43
1.37
1.36
1.27
3.57
(3.47%)
(2.03%)
—
23.81
EPS growth%
7.28
9.63
7.90
6.42
7.59
6.67
9.08
10.06
11.51
10.50
22.76
10.06
8.49
71
5.48
Bookvalue per shkr
3.53
3.88
3.59
4.07
3.78
3.68
4.07
4.43
4.22
4.58
3.83
3.92%
2.28%
—
4.42
FCF per sharekr
3.08
3.03
3.34
3.58
3.87
3.87
4.46
4.22
4.59
4.47
6.87
2.92%
4.17%
—
1.57
Dividend per shkr
5.74
6.56
7.41
7.53
7.72
8.61
8.05
8.30
8.98
10.14
4.52
5.60%
7.05%
—
5.68
Div yield (avg)%
19.80
19.32
17.66
18.80
19.33
19.79
20.69
19.60
21.34
23.58
14.87
20.69
19.70
92
19.88
Payout ratio%
5.57
4.17
1.68
0.40
0.40
0.40
1.59
3.48
0.80
2.53
5.96
1.59
1.63
50
9.903
Shares (diluted)M
8.334
7.440
8.060
7.253
7.645
8.103
7.144
6.892
6.076
5.710
10.28
(5.67%)
(4.07%)
21
12.17
Buyback yield%
11.79
9.78
12.62
11.20
11.81
14.54
14.46
13.84
15.80
18.22
19.42
14.54
13.23
67
1.305
D/E ratiox
1.552
1.634
1.881
1.919
2.072
2.282
2.277
2.676
3.084
3.397
1.531
2.676
2.174
86
46.33
Enterprise valuekr M
89.96
89.01
92.32
105.6
102.0
106.2
99.14
99.80
98.66
113.7
71.69
2.20%
1.96%
57
82.82
LT debtkr M
11.73
13.97
15.15
14.64
14.69
16.30
18.70
19.93
19.76
22.58
41.45
8.98%
6.76%
47
Cost of revenue
6.88%
1.00×
Operating expenses
6.71%
0.98×
Cash and investments
17.83%