92.00
Revenuekr M
57.35
57.84
59.43
59.07
59.67
62.17
62.86
63.51
64.78
65.50
98.44
1.88%
1.70%
55
28.02
Revenue growth%
18.73
17.90
18.49
18.83
17.49
19.16
18.90
21.85
21.20
20.17
3.81
20.17
18.86
6
21.57
Gross margin%
38.94
41.05
41.59
40.85
41.64
40.75
39.78
39.14
38.68
39.14
18.25
39.14
40.26
74
24.75
Operating margin%
17.85
17.44
18.13
16.88
17.81
16.29
16.35
14.62
13.56
14.84
11.91
14.84
16.62
75
17.68
Net margin%
22.15
19.47
16.83
15.83
17.63
18.40
15.47
15.24
18.14
15.60
5.29
15.60
17.23
38
22.88
P/E ratio (avg)x
37.87
39.38
35.03
38.13
34.88
32.02
28.25
29.04
28.36
24.79
26.05
28.36
33.45
38
24.35
EV/EBITx
19.36
17.83
16.61
19.26
19.51
22.20
21.80
23.16
24.04
22.93
29.60
22.93
20.65
9
27.70
FCF yield (avg)%
27.93
28.22
27.25
27.29
28.40
26.56
29.54
28.41
27.81
27.31
4.17
27.81
27.87
47
9.14
FCF margin%
17.35
18.32
18.88
18.05
16.12
16.65
17.74
17.53
19.06
16.72
19.23
17.53
17.64
43
0.837
FCF / Net incomex
0.624
0.583
0.542
0.537
0.544
0.490
0.460
0.432
0.457
0.449
0.230
0.457
0.514
18
2.13
ROIC%
3.87
3.44
2.25
0.40
0.40
0.40
3.08
0.43
2.09
4.78
9.50
2.09
2.17
68
27.11
Return on equity%
16.05
17.14
16.17
16.93
17.16
20.13
19.08
18.89
19.96
17.90
23.08
19.08
17.53
25
26.03
Return on assets%
17.23
17.27
17.67
17.35
15.87
18.71
18.02
15.97
17.41
18.82
13.56
18.02
17.38
77
0.06
EPSkr
0.25
0.29
0.32
0.34
0.37
0.42
0.48
0.48
0.49
0.51
0.06
6.89%
8.65%
—
23.23
EPS growth%
6.56
3.56
1.38
1.77
0.92
1.83
1.42
0.40
2.95
3.85
8.29
1.83
1.80
7
0.05
Bookvalue per shkr
0.21
0.23
0.26
0.26
0.27
0.30
0.33
0.39
0.44
0.46
0.06
11.41%
8.27%
—
0.08
FCF per sharekr
0.09
0.09
0.08
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.11
(1.04%)
(2.18%)
—
0.11
Dividend per shkr
0.18
0.21
0.20
0.23
0.25
0.25
0.25
0.28
0.26
0.26
0.08
0.91%
4.96%
—
21.09
Div yield (avg)%
22.02
23.72
21.86
24.19
21.71
21.96
21.93
20.22
22.66
25.59
16.99
21.96
21.99
95
25.36
Payout ratio%
13.34
15.57
13.62
12.32
13.96
14.86
13.57
12.67
12.91
13.71
3.44
13.57
13.59
90
273.3
Shares (diluted)M
206.4
187.6
169.3
178.4
183.8
177.0
149.7
133.8
138.0
119.7
265.6
(8.23%)
(6.57%)
6
10.75
Buyback yield%
6.39
6.22
5.17
4.35
1.91
2.90
2.31
2.32
2.04
3.20
5.98
2.32
3.05
20
1.670
D/E ratiox
1.276
1.132
1.110
0.962
1.042
1.098
1.046
1.024
1.107
1.179
1.409
1.098
1.102
78
23.29
Enterprise valuekr M
55.70
54.43
52.03
49.23
48.36
50.58
55.82
52.03
48.08
52.06
44.73
1.48%
(1.59%)
34
9.071
LT debtkr M
22.07
22.99
20.43
21.55
19.18
20.96
21.06
19.96
17.74
17.93
29.03
(1.33%)
(1.90%)
32
Cost of revenue
2.25%
1.05×
Operating expenses
1.39%
0.97×
Cash and investments
19.14%
Property and equipment
14.70%