51.34
Revenuekr M
43.57
44.98
45.92
46.78
47.63
47.70
48.92
50.05
50.30
51.47
55.10
1.56%
1.61%
64
11.59
Revenue growth%
11.62
13.10
10.53
12.42
15.32
14.64
15.23
13.61
16.25
19.20
4.12
15.23
14.12
63
22.21
Gross margin%
24.67
25.28
22.56
25.45
23.79
22.18
24.86
22.96
24.96
22.25
5.50
22.96
24.23
71
7.03
Operating margin%
13.67
13.12
14.38
11.79
11.97
12.31
9.88
11.35
13.06
10.41
25.79
11.35
12.14
91
12.37
Net margin%
15.68
16.14
18.47
16.52
15.35
14.94
13.47
15.32
17.82
19.26
8.24
15.32
15.91
51
24.88
P/E ratio (avg)x
46.21
42.35
48.75
53.97
57.04
58.46
53.78
60.78
59.40
55.27
35.27
58.46
54.62
79
10.84
EV/EBITx
24.30
23.42
23.40
24.10
26.46
27.18
27.42
26.54
30.20
34.75
18.11
27.42
26.50
7
27.87
FCF yield (avg)%
1.96
0.40
0.40
2.79
4.65
4.46
7.45
9.65
8.70
6.53
6.25
7.45
4.56
37
28.75
FCF margin%
24.05
21.22
19.20
21.06
20.84
19.09
17.77
19.58
19.51
19.44
23.60
19.44
19.55
58
1.639
FCF / Net incomex
0.381
0.366
0.388
0.381
0.420
0.412
0.407
0.434
0.452
0.471
0.838
0.434
0.410
10
11.77
ROIC%
7.32
6.41
5.64
4.55
3.19
3.39
0.93
0.40
0.40
2.09
29.44
0.93
3.29
31
24.68
Return on equity%
23.92
23.89
22.44
23.94
21.26
23.06
21.33
22.48
23.93
25.07
25.03
23.06
23.48
67
6.74
Return on assets%
25.53
25.72
23.98
24.50
22.51
23.47
24.35
21.98
22.78
21.99
20.28
22.78
23.73
57
0.63
EPSkr
1.33
1.38
1.47
1.51
1.73
1.93
1.90
2.20
2.31
2.52
0.70
7.78%
7.88%
—
19.72
EPS growth%
14.47
16.54
19.13
21.34
20.84
19.36
19.57
17.44
19.68
20.04
6.58
19.57
19.46
49
1.74
Bookvalue per shkr
0.97
0.94
1.03
0.96
0.90
0.99
0.90
0.81
0.91
0.93
1.68
0.55%
0.03%
—
1.87
FCF per sharekr
3.31
3.00
2.56
2.39
2.34
2.04
2.11
1.94
1.86
1.65
1.90
(6.73%)
(6.40%)
—
2.89
Dividend per shkr
1.13
1.02
1.08
1.02
1.01
0.96
1.00
0.96
1.02
1.04
1.16
0.47%
(1.06%)
—
12.53
Div yield (avg)%
9.75
11.63
13.79
12.47
13.52
11.96
11.11
11.09
13.54
11.10
10.79
11.11
11.79
61
14.29
Payout ratio%
7.94
8.22
9.68
9.34
10.45
9.45
10.70
10.76
10.43
10.17
15.13
10.43
9.93
16
11.78
Shares (diluted)M
12.21
13.35
14.91
17.11
17.93
17.74
18.42
21.28
24.86
24.11
11.52
6.10%
8.11%
57
17.60
Buyback yield%
20.23
22.60
24.86
23.89
21.96
23.61
24.97
23.96
24.05
22.08
29.42
23.96
23.75
44
1.506
D/E ratiox
1.351
1.336
1.282
1.214
1.095
1.196
1.103
1.201
1.299
1.300
1.252
1.201
1.248
42
11.33
Enterprise valuekr M
35.55
36.87
43.00
50.05
59.11
62.10
75.06
77.03
85.03
95.64
56.11
10.10%
11.12%
63
11.54
LT debtkr M
78.13
92.34
104.7
121.4
118.9
128.1
134.8
151.4
178.3
193.2
51.44
10.20%
11.41%
92
Cost of revenue
1.48%
0.99×
Operating expenses
1.81%
1.02×
Goodwill & intangibles
15.81%