25.91
Revenuekr M
25.31
26.31
27.28
27.87
29.01
29.18
29.55
30.35
31.04
31.67
28.62
1.77%
2.55%
40
13.10
Revenue growth%
14.26
15.68
16.11
14.29
13.87
12.25
11.41
11.51
11.56
12.87
21.51
11.56
13.37
18
11.57
Gross margin%
0.40
0.40
1.60
1.15
0.40
0.58
0.59
0.40
0.40
3.05
13.08
0.58
0.49
68
23.82
Operating margin%
13.41
12.53
14.38
12.88
11.33
11.67
10.95
9.41
7.74
10.51
2.41
10.51
11.50
58
16.13
Net margin%
16.52
18.16
16.60
15.90
13.74
11.98
10.71
10.82
8.46
5.97
19.81
10.71
12.86
65
12.49
P/E ratio (avg)x
11.11
12.02
13.42
14.73
14.25
14.74
13.34
14.87
15.49
16.17
28.12
14.87
14.49
39
18.01
EV/EBITx
24.65
22.53
23.71
24.70
22.88
25.29
26.05
28.81
26.75
27.08
12.44
26.75
25.00
69
4.52
FCF yield (avg)%
8.02
9.09
11.10
13.86
11.39
8.95
6.69
9.42
6.75
8.28
21.61
8.28
9.02
70
3.46
FCF margin%
16.27
14.56
14.82
14.93
16.63
17.18
17.12
16.92
17.36
17.91
3.50
17.18
16.77
48
0.337
FCF / Net incomex
2.310
2.493
2.891
2.926
3.478
3.606
3.613
3.918
4.526
4.988
1.769
3.918
3.542
32
24.67
ROIC%
22.30
19.92
19.38
17.89
20.36
23.10
24.94
22.90
25.72
28.00
13.20
24.94
22.60
61
13.74
Return on equity%
32.64
33.63
35.55
35.82
36.99
38.75
39.02
41.72
42.17
44.71
29.03
41.72
37.87
73
23.68
Return on assets%
9.08
9.86
7.41
9.28
9.10
11.49
11.67
9.37
11.23
11.27
13.08
11.27
9.61
78
0.77
EPSkr
0.75
0.74
0.84
0.87
0.84
0.94
1.03
1.17
1.28
1.34
0.82
9.62%
6.72%
—
8.94
EPS growth%
3.97
5.26
4.75
4.55
2.87
0.40
0.63
2.88
5.49
5.28
7.53
2.88
4.26
56
0.47
Bookvalue per shkr
0.37
0.36
0.39
0.35
0.31
0.32
0.31
0.33
0.29
0.32
0.61
0.73%
(1.98%)
—
0.17
FCF per sharekr
0.71
0.78
0.80
0.76
0.86
0.89
0.85
0.78
0.80
0.80
0.70
(1.50%)
2.23%
—
0.31
Dividend per shkr
1.37
1.38
1.61
1.64
1.74
1.71
1.92
1.89
2.09
2.26
0.16
5.38%
6.38%
—
9.88
Div yield (avg)%
23.05
22.22
24.13
23.24
24.71
24.46
26.42
23.45
21.65
23.37
13.17
23.45
23.41
16
12.69
Payout ratio%
24.51
26.65
25.92
23.95
21.54
19.38
16.78
17.83
19.53
18.27
16.17
18.27
20.53
12
17.70
Shares (diluted)M
27.20
30.21
31.59
31.16
35.57
37.80
40.04
41.07
46.86
46.04
18.27
5.30%
6.54%
18
16.83
Buyback yield%
17.40
15.92
14.44
15.29
15.91
13.33
15.42
13.62
15.72
16.52
26.67
15.42
15.57
84
0.991
D/E ratiox
0.760
0.863
0.985
1.120
1.067
1.170
1.277
1.412
1.643
1.767
0.660
1.412
1.145
81
12.76
Enterprise valuekr M
16.88
16.82
19.55
22.88
26.58
26.43
26.47
26.39
31.79
36.60
23.93
6.61%
8.45%
12
4.936
LT debtkr M
6.193
6.827
7.567
7.867
7.719
8.189
9.486
11.29
11.78
12.69
24.91
10.45%
8.55%
95
Cost of revenue
2.80%
1.02×
Operating expenses
2.23%
0.97×
Cash and investments
17.34%