29.54
Revenuekr M
43.39
44.72
44.93
45.01
46.04
47.10
48.51
49.98
51.35
51.07
30.74
2.09%
1.65%
34
18.94
Revenue growth%
20.37
18.49
20.82
23.24
23.61
24.26
22.57
20.38
18.66
16.47
14.20
20.38
20.60
15
6.17
Gross margin%
9.75
11.34
12.45
12.13
11.00
9.51
11.57
13.20
14.57
17.08
9.33
13.20
11.85
5
25.65
Operating margin%
23.83
25.00
22.73
24.40
27.07
26.69
25.94
28.22
25.68
23.83
18.10
25.94
25.34
69
26.66
Net margin%
8.27
10.44
13.09
14.29
11.62
14.00
16.29
16.58
16.38
14.58
8.10
16.29
14.15
7
14.21
P/E ratio (avg)x
17.99
15.78
15.53
16.70
14.66
12.97
11.00
9.676
8.839
9.153
26.04
9.676
13.82
52
23.51
EV/EBITx
12.17
13.58
14.68
15.69
17.32
18.65
19.98
22.86
21.72
21.36
23.30
21.36
17.98
33
21.36
FCF yield (avg)%
3.46
1.22
2.73
0.94
1.10
0.40
3.39
4.18
4.79
2.01
19.44
3.39
2.37
66
20.12
FCF margin%
28.87
27.39
24.66
21.71
21.24
22.59
24.07
23.64
22.44
23.78
22.69
23.64
23.71
23
1.790
FCF / Net incomex
2.664
2.549
3.018
3.514
3.487
3.465
4.069
4.206
4.259
5.037
0.337
4.206
3.501
70
11.81
ROIC%
17.94
17.96
16.35
13.47
12.16
10.49
12.79
12.54
14.86
14.61
17.40
12.79
14.04
32
10.77
Return on equity%
25.14
25.53
23.04
22.78
25.66
25.62
26.28
23.37
25.08
27.07
15.43
25.62
25.33
19
18.13
Return on assets%
30.57
32.50
30.91
30.60
28.80
25.87
27.34
29.22
28.08
28.36
4.91
28.08
29.01
41
1.35
EPSkr
1.20
1.25
1.34
1.40
1.52
1.77
1.88
1.84
1.81
1.78
1.38
3.21%
3.83%
—
11.93
EPS growth%
9.86
9.56
7.92
10.35
12.43
13.54
13.33
14.97
12.85
14.67
23.35
13.54
12.64
38
2.03
Bookvalue per shkr
1.66
1.74
1.85
1.89
1.92
1.99
2.15
1.99
2.00
2.08
0.46
1.62%
2.37%
—
0.82
FCF per sharekr
4.04
3.82
3.66
3.38
3.38
3.47
3.82
4.40
4.82
5.43
0.50
9.96%
3.90%
—
1.95
Dividend per shkr
0.94
1.00
1.12
1.03
0.94
0.91
0.99
0.93
1.01
1.02
0.95
1.70%
0.50%
—
6.20
Div yield (avg)%
19.48
20.81
18.22
20.71
20.75
20.41
17.73
18.20
17.28
17.63
15.52
17.73
18.85
72
4.45
Payout ratio%
9.62
7.79
10.24
8.33
7.88
7.69
7.31
8.29
8.38
10.38
24.84
8.29
8.31
29
8.714
Shares (diluted)M
11.93
14.18
13.85
14.21
16.01
16.89
16.27
16.18
18.89
22.38
8.593
6.93%
7.10%
56
23.04
Buyback yield%
24.73
26.67
25.12
25.87
25.08
25.79
27.34
29.81
28.20
27.65
21.65
27.65
26.27
6
0.869
D/E ratiox
0.860
0.918
1.036
1.050
1.128
1.148
1.262
1.388
1.582
1.557
1.149
1.388
1.138
58
30.72
Enterprise valuekr M
12.47
13.92
15.75
17.32
17.28
18.08
21.25
20.07
18.94
18.02
24.30
0.84%
3.52%
22
25.87
LT debtkr M
33.47
33.95
32.36
29.25
25.91
23.81
25.84
23.85
23.51
22.61
13.34
(2.68%)
(4.02%)
66
Cost of revenue
1.58%
0.99×
Operating expenses
1.58%
0.99×
Goodwill & intangibles
14.75%