149.6
Revenuekr M
212.5
210.3
214.8
215.0
214.3
211.9
211.2
210.3
211.7
210.7
167.3
(0.34%)
0.07%
89
29.03
Revenue growth%
18.44
18.95
18.28
17.45
18.10
18.45
19.02
20.82
23.35
24.62
24.56
20.82
18.70
90
15.27
Gross margin%
8.13
7.06
9.84
11.74
9.19
7.51
5.99
5.19
6.80
4.85
7.72
5.99
7.28
88
26.41
Operating margin%
28.32
27.20
25.93
26.41
29.06
26.73
28.44
29.26
30.52
28.84
18.15
28.84
28.38
39
18.82
Net margin%
19.10
16.75
16.88
15.10
13.36
16.11
13.45
16.07
15.30
13.16
18.39
15.30
15.68
32
26.39
P/E ratio (avg)x
9.355
9.232
9.592
10.20
11.49
11.03
12.35
12.92
13.74
14.75
24.64
12.92
11.26
92
6.082
EV/EBITx
11.61
12.47
14.35
15.35
16.51
16.30
18.58
19.61
23.35
25.94
22.88
19.61
16.41
8
23.32
FCF yield (avg)%
18.30
20.73
22.77
24.00
24.68
22.73
23.86
23.21
23.66
25.98
9.51
23.66
23.43
93
10.66
FCF margin%
20.77
21.67
21.58
22.46
21.42
20.04
22.75
25.15
26.18
25.39
28.00
25.15
22.07
17
1.658
FCF / Net incomex
1.603
1.429
1.411
1.285
1.419
1.394
1.294
1.291
1.281
1.357
0.691
1.294
1.375
32
21.05
ROIC%
9.12
8.55
6.87
9.49
8.69
9.48
12.45
14.87
15.96
18.34
12.98
14.87
9.49
58
25.96
Return on equity%
31.08
31.48
32.37
30.72
29.96
29.46
29.34
29.72
31.98
34.80
5.89
29.72
30.90
17
10.65
Return on assets%
40.85
41.06
38.56
36.22
37.69
37.58
36.92
38.35
37.07
34.83
24.35
37.07
37.64
40
2.10
EPSkr
1.58
1.65
1.60
1.61
1.78
1.80
1.94
2.24
2.33
2.58
2.24
7.74%
6.35%
—
16.83
EPS growth%
17.63
17.14
14.96
16.92
17.94
20.47
22.64
20.71
22.31
23.64
27.77
22.31
19.21
49
1.06
Bookvalue per shkr
2.62
2.60
2.96
3.03
2.91
3.44
3.81
3.92
4.29
4.30
2.14
8.16%
5.99%
—
1.04
FCF per sharekr
1.23
1.23
1.26
1.36
1.43
1.43
1.56
1.42
1.38
1.38
1.55
(0.66%)
(0.16%)
—
1.76
Dividend per shkr
2.00
2.07
1.85
2.00
2.19
2.40
2.41
2.22
2.36
2.36
1.95
1.52%
1.17%
—
29.95
Div yield (avg)%
16.29
18.42
16.34
18.32
17.35
17.85
17.52
15.92
14.63
14.26
7.69
15.92
16.85
32
5.42
Payout ratio%
9.54
12.07
9.92
8.77
8.11
9.44
12.04
14.18
14.46
17.13
11.04
14.18
10.98
6
45.55
Shares (diluted)M
66.99
71.56
69.53
72.82
68.87
69.08
75.26
88.04
88.00
84.90
43.87
4.27%
3.50%
22
26.21
Buyback yield%
8.43
5.99
5.99
7.78
9.28
11.00
8.38
9.97
11.06
10.94
23.18
10.94
8.85
32
0.408
D/E ratiox
1.228
1.307
1.308
1.381
1.445
1.293
1.335
1.164
1.144
1.181
0.460
1.181
1.300
85
101.6
Enterprise valuekr M
108.2
102.9
101.0
105.7
97.33
105.1
101.9
114.2
129.7
144.5
146.7
8.23%
2.88%
17
147.9
LT debtkr M
70.43
66.18
71.57
74.49
77.94
70.19
67.89
65.69
67.75
64.80
137.5
(3.63%)
(1.83%)
39
Cost of revenue
0.04%
1.00×
Operating expenses
(0.35%)
0.96×
Property and equipment
18.49%
Cash and investments
15.53%