123.1
Revenuekr M
87.77
94.31
103.3
110.8
119.5
132.4
142.4
157.7
171.2
189.8
126.4
9.69%
9.17%
35
9.06
Revenue growth%
3.77
1.68
1.85
3.77
4.97
3.84
5.66
4.55
3.17
5.87
6.28
4.55
3.80
64
10.69
Gross margin%
16.90
17.26
19.66
16.88
19.31
18.83
17.03
18.57
19.59
20.83
16.31
18.83
18.70
5
12.14
Operating margin%
29.16
30.64
28.47
29.63
29.82
28.05
30.25
29.59
32.23
34.56
5.86
30.25
29.72
83
3.42
Net margin%
22.77
24.16
23.96
23.74
22.24
19.54
18.68
20.13
20.57
18.57
2.22
19.54
21.40
54
20.32
P/E ratio (avg)x
27.85
29.17
29.24
29.87
30.37
32.03
36.37
39.17
41.99
47.60
23.04
39.17
31.20
81
27.97
EV/EBITx
21.04
21.86
21.03
19.25
17.75
19.37
18.32
18.18
18.98
17.39
30.04
18.32
19.12
91
5.93
FCF yield (avg)%
9.09
6.13
4.55
4.34
2.51
0.57
0.40
2.81
1.59
3.73
4.00
1.59
3.27
66
11.02
FCF margin%
4.23
4.79
1.93
0.40
1.65
0.85
1.62
1.23
2.63
5.29
29.06
1.62
1.79
43
1.076
FCF / Net incomex
0.886
0.934
0.978
0.862
0.837
0.865
0.808
0.798
0.788
0.846
1.538
0.808
0.854
41
17.74
ROIC%
27.91
29.42
26.49
25.26
22.96
20.57
22.18
23.21
20.53
21.81
9.27
21.81
23.08
62
11.64
Return on equity%
25.99
24.97
27.42
29.41
27.25
29.52
26.81
25.08
25.12
22.59
14.75
25.12
26.40
62
15.51
Return on assets%
21.27
18.42
19.80
22.72
22.35
24.38
23.97
24.77
25.17
23.72
20.45
24.38
23.22
44
0.86
EPSkr
0.37
0.38
0.40
0.40
0.38
0.36
0.38
0.41
0.39
0.43
0.92
2.61%
2.62%
—
20.59
EPS growth%
2.44
5.33
3.44
5.41
7.27
8.85
6.26
6.47
5.06
3.38
26.33
6.26
5.37
69
0.36
Bookvalue per shkr
0.84
0.96
1.04
0.97
1.05
1.18
1.28
1.28
1.32
1.32
0.79
4.70%
4.97%
—
1.20
FCF per sharekr
0.22
0.24
0.25
0.25
0.27
0.28
0.28
0.29
0.28
0.29
1.25
2.02%
1.99%
—
0.58
Dividend per shkr
1.65
1.84
1.74
1.80
1.81
1.80
1.94
1.75
1.60
1.71
1.25
(1.06%)
1.57%
—
28.79
Div yield (avg)%
20.63
21.26
19.60
17.59
14.94
12.28
14.44
17.24
17.53
17.45
24.78
17.24
17.49
20
5.32
Payout ratio%
7.99
5.45
5.61
5.47
8.40
7.41
9.35
9.27
8.34
11.20
23.68
9.27
8.16
60
141.8
Shares (diluted)M
131.3
151.4
158.7
175.9
199.1
207.3
202.4
211.2
242.4
237.0
137.5
3.55%
6.20%
51
12.32
Buyback yield%
6.50
7.25
6.66
7.28
7.70
6.84
6.37
8.74
7.09
8.69
12.18
7.09
7.17
28
1.285
D/E ratiox
1.204
1.185
1.206
1.128
1.097
1.192
1.240
1.215
1.083
1.176
1.579
1.192
1.188
91
118.7
Enterprise valuekr M
83.83
85.17
85.05
100.2
117.4
120.0
134.4
158.7
186.0
178.7
132.5
8.77%
8.97%
37
157.0
LT debtkr M
68.71
73.59
77.35
70.80
77.65
76.26
80.35
73.40
76.90
79.01
73.21
0.35%
0.30%
63
Cost of revenue
9.17%
1.00×
Operating expenses
8.52%
0.94×
Property and equipment
15.10%