10.31
Revenuekr M
10.86
11.04
11.28
11.95
12.42
13.17
13.78
14.06
14.51
15.26
11.34
4.21%
4.03%
41
12.81
Revenue growth%
6.20
4.23
3.01
3.83
4.37
4.22
3.92
2.21
1.45
3.69
9.66
3.69
3.87
36
23.10
Gross margin%
13.60
10.90
13.57
13.40
13.96
14.51
12.95
12.76
13.22
13.63
5.52
13.22
13.48
21
19.48
Operating margin%
30.82
32.18
30.14
27.15
25.94
26.56
27.70
29.82
26.88
29.66
10.15
27.70
28.68
26
22.02
Net margin%
21.47
18.86
20.98
19.49
22.10
20.97
20.29
20.91
21.59
22.25
8.58
20.97
20.97
27
23.74
P/E ratio (avg)x
29.39
31.81
31.79
33.94
32.51
35.45
37.48
34.18
31.68
29.53
18.31
34.18
32.16
51
11.13
EV/EBITx
35.95
42.21
43.20
42.69
42.73
51.03
52.88
61.35
62.50
66.03
22.38
61.35
47.11
54
13.74
FCF yield (avg)%
15.38
13.61
10.75
11.90
14.16
13.44
15.79
16.21
13.99
13.48
3.17
13.99
13.80
6
6.63
FCF margin%
2.38
4.69
5.26
7.43
8.13
11.10
10.63
7.64
8.25
5.92
17.01
8.25
7.54
83
1.397
FCF / Net incomex
1.413
1.233
1.169
1.164
1.256
1.264
1.314
1.299
1.140
1.111
0.472
1.264
1.245
46
16.85
ROIC%
20.53
22.36
22.16
20.82
23.44
23.79
21.74
22.92
24.17
22.11
2.14
22.92
22.26
86
13.15
Return on equity%
6.21
4.84
2.71
0.91
1.83
3.42
2.50
3.47
5.63
4.25
27.65
3.47
3.45
34
9.92
Return on assets%
16.20
17.91
15.93
18.70
21.05
23.94
24.66
22.40
25.35
23.20
22.66
23.94
21.73
44
0.31
EPSkr
1.19
1.30
1.28
1.33
1.38
1.56
1.71
1.82
2.17
2.54
0.33
13.00%
9.36%
—
9.32
EPS growth%
3.18
1.55
0.40
1.74
0.97
0.79
0.40
0.40
2.05
4.54
5.37
0.79
1.26
88
0.19
Bookvalue per shkr
0.76
0.77
0.78
0.78
0.83
0.77
0.85
0.87
0.83
0.91
0.46
1.88%
2.52%
—
0.16
FCF per sharekr
0.33
0.31
0.31
0.32
0.29
0.27
0.25
0.23
0.23
0.22
0.80
(5.69%)
(5.21%)
—
0.57
Dividend per shkr
0.44
0.42
0.42
0.40
0.44
0.40
0.43
0.40
0.39
0.36
0.55
(4.01%)
(1.52%)
—
8.28
Div yield (avg)%
8.89
6.14
3.34
2.16
0.40
2.08
2.40
2.27
4.03
3.87
14.28
2.40
2.87
81
21.87
Payout ratio%
32.87
32.15
32.73
33.92
35.57
37.32
38.96
41.84
42.26
40.07
15.51
40.07
36.45
72
19.83
Shares (diluted)M
32.81
32.72
32.86
34.92
37.42
40.26
45.23
48.07
51.83
51.50
19.17
6.59%
5.43%
91
15.74
Buyback yield%
17.42
19.89
20.15
21.65
23.88
22.59
20.61
22.19
20.65
19.69
6.48
20.65
20.63
72
0.146
D/E ratiox
0.772
0.735
0.814
0.867
0.915
1.000
1.026
1.039
0.996
1.086
1.734
1.026
0.955
58
12.55
Enterprise valuekr M
3.946
3.942
4.569
4.765
5.456
5.619
6.351
6.489
6.151
7.126
1.475
5.49%
5.44%
16
3.383
LT debtkr M
33.07
32.51
33.39
33.90
36.84
36.48
35.06
38.23
37.42
41.75
17.98
2.54%
4.22%
87
Cost of revenue
4.03%
1.00×
Operating expenses
4.03%
1.00×
Goodwill & intangibles
24.48%
Property and equipment
14.68%