115.6
Revenuekr M
128.9
128.1
128.4
131.3
129.9
130.3
133.6
131.6
129.2
129.6
127.1
(0.04%)
(0.06%)
54
11.51
Revenue growth%
9.47
11.83
12.69
13.98
13.91
11.61
12.40
12.21
12.55
13.42
14.15
12.40
12.48
21
18.14
Gross margin%
21.59
19.47
20.81
19.76
17.35
17.35
19.16
21.01
22.97
24.98
3.59
21.01
20.28
6
25.63
Operating margin%
21.25
23.27
22.47
24.18
23.43
23.63
22.48
21.92
23.53
21.44
20.20
22.48
22.88
15
27.31
Net margin%
21.61
19.33
20.76
23.17
26.06
27.28
25.80
25.02
27.93
27.57
11.13
27.28
25.41
48
19.33
P/E ratio (avg)x
16.50
15.09
16.13
15.94
15.10
13.29
11.81
10.24
10.37
8.866
17.76
10.37
14.19
55
29.53
EV/EBITx
38.20
40.10
45.48
44.31
41.16
38.08
37.31
35.79
40.37
42.83
10.60
38.08
40.23
84
4.83
FCF yield (avg)%
28.30
29.59
28.72
28.89
26.09
28.82
29.72
31.62
34.09
32.83
28.90
31.62
29.24
61
22.79
FCF margin%
15.54
15.82
15.46
13.85
12.34
15.20
14.22
12.84
13.80
14.44
5.11
14.22
14.33
76
0.401
FCF / Net incomex
1.143
1.102
1.243
1.466
1.395
1.569
1.614
1.611
1.807
1.949
1.548
1.614
1.517
59
13.43
ROIC%
13.12
15.80
15.21
12.48
11.74
9.23
7.60
10.50
9.18
8.63
27.51
9.18
11.12
39
7.43
Return on equity%
10.63
9.25
9.58
10.53
11.77
14.46
14.89
12.07
10.10
7.93
22.34
12.07
10.58
25
13.52
Return on assets%
16.11
13.80
16.26
18.94
18.83
20.47
18.74
15.94
17.58
18.96
2.44
18.74
18.16
56
13.67
EPSkr
19.80
17.87
19.13
18.58
20.22
21.78
23.14
26.14
29.04
31.30
14.46
9.14%
4.10%
—
17.58
EPS growth%
13.69
12.19
11.86
11.72
13.95
13.30
12.55
11.12
10.70
12.10
26.77
12.10
12.15
30
14.50
Bookvalue per shkr
7.71
7.34
7.80
8.59
9.45
10.00
10.90
10.55
10.55
10.15
14.09
1.43%
2.25%
—
23.48
FCF per sharekr
7.47
8.08
9.05
10.03
9.96
11.06
10.59
10.26
11.12
10.28
6.40
0.64%
4.69%
—
4.48
Dividend per shkr
11.94
12.58
12.98
14.05
15.06
14.24
13.79
14.87
16.05
15.90
6.48
1.10%
3.43%
—
5.06
Div yield (avg)%
11.71
9.02
10.65
11.35
10.43
8.93
10.17
8.48
9.50
10.09
26.44
9.50
10.13
33
28.54
Payout ratio%
23.18
24.77
25.30
27.21
28.10
26.26
24.25
23.05
24.80
21.98
9.15
24.25
24.78
55
3.700
Shares (diluted)M
6.706
7.082
7.275
6.851
7.402
8.435
8.116
8.698
8.152
7.584
3.768
0.49%
2.59%
26
24.30
Buyback yield%
9.89
7.87
9.56
6.69
5.44
6.80
5.95
3.82
3.67
3.55
7.18
3.82
6.32
48
1.581
D/E ratiox
1.701
1.976
2.121
2.037
2.111
2.109
2.331
2.698
2.619
3.025
1.345
2.619
2.116
45
39.73
Enterprise valuekr M
135.1
141.6
169.3
190.6
189.8
194.9
232.8
238.3
265.9
300.4
103.3
9.62%
9.34%
33
99.78
LT debtkr M
160.1
165.2
184.2
215.9
211.9
229.8
263.9
297.7
353.3
354.3
37.02
10.82%
10.21%
59
Cost of revenue
0.01%
1.01×
Operating expenses
0.40%
1.05×
Property and equipment
16.26%