6.681
Revenuekr M
54.65
54.32
55.45
56.99
57.66
57.44
57.42
57.22
58.69
59.01
7.469
0.46%
0.97%
57
3.12
Revenue growth%
5.28
4.13
3.38
1.53
0.40
1.64
0.96
0.40
2.04
0.40
2.46
0.96
1.59
43
25.93
Gross margin%
11.50
13.31
12.37
13.07
13.79
12.12
12.68
14.90
12.51
14.28
24.77
12.68
12.87
72
15.70
Operating margin%
6.83
6.98
6.75
6.93
6.96
6.15
4.68
6.35
4.85
7.67
16.90
6.15
6.79
25
25.92
Net margin%
5.73
3.04
5.83
4.63
2.49
2.73
2.29
3.26
4.98
5.26
25.53
3.26
3.94
39
25.90
P/E ratio (avg)x
21.73
22.35
24.79
24.38
27.81
30.10
28.57
26.75
25.94
28.17
32.57
28.17
26.34
33
36.09
EV/EBITx
19.47
18.59
20.57
21.72
25.53
24.37
28.06
33.20
34.24
38.20
10.45
33.20
24.95
73
8.87
FCF yield (avg)%
17.39
17.90
18.91
18.11
18.56
17.09
17.03
16.36
14.02
13.91
13.12
16.36
17.24
40
28.58
FCF margin%
15.11
12.71
14.43
16.60
15.98
16.99
15.26
16.16
13.75
13.42
21.98
15.26
15.18
32
1.674
FCF / Net incomex
0.442
0.491
0.505
0.538
0.506
0.541
0.493
0.537
0.556
0.541
1.285
0.541
0.521
43
12.97
ROIC%
14.43
14.09
12.47
13.94
13.03
12.18
13.82
15.68
15.57
14.97
22.32
14.97
14.01
10
21.90
Return on equity%
16.61
19.48
19.39
20.25
20.97
23.89
23.87
25.90
28.43
26.56
4.26
25.90
22.42
88
10.33
Return on assets%
27.18
25.36
27.67
26.18
27.50
29.51
28.00
30.29
29.79
31.25
17.74
29.79
27.84
14
1.83
EPSkr
2.37
2.11
1.87
1.76
1.68
1.81
1.63
1.58
1.66
1.47
1.96
(2.73%)
(5.11%)
—
23.49
EPS growth%
9.09
7.11
9.70
9.60
7.73
8.29
6.65
6.46
7.33
6.61
3.33
6.65
7.53
35
3.07
Bookvalue per shkr
2.11
1.92
1.80
1.66
1.77
1.82
1.85
1.70
1.76
1.87
2.15
1.19%
(1.85%)
—
1.10
FCF per sharekr
3.00
2.80
2.90
2.72
2.60
2.68
2.62
2.28
2.16
2.11
1.46
(4.13%)
(4.18%)
—
1.81
Dividend per shkr
1.22
1.33
1.31
1.35
1.17
1.18
1.06
1.04
1.11
1.21
0.95
0.67%
(1.03%)
—
24.44
Div yield (avg)%
10.61
12.27
13.94
16.31
13.73
15.61
12.69
14.65
14.42
12.74
2.88
14.42
13.84
15
10.77
Payout ratio%
23.06
20.42
19.66
21.28
24.11
24.28
21.46
20.92
23.85
24.19
15.87
23.85
22.26
58
19.73
Shares (diluted)M
24.31
27.03
24.77
27.23
29.23
28.58
27.06
25.92
24.63
27.30
19.34
(1.36%)
0.93%
45
2.28
Buyback yield%
14.75
16.11
15.25
13.99
12.35
14.17
12.41
13.40
15.92
12.97
11.15
13.40
14.08
38
1.724
D/E ratiox
1.235
1.483
1.661
1.973
2.301
2.298
2.719
2.871
3.258
3.630
1.095
2.871
2.299
38
37.99
Enterprise valuekr M
25.47
26.79
26.89
29.08
31.84
35.88
34.43
34.28
32.67
35.49
13.76
2.19%
2.55%
28
22.64
LT debtkr M
21.43
23.91
25.22
27.72
27.57
26.95
29.64
33.48
35.45
35.48
18.82
5.17%
4.93%
55
Cost of revenue
1.22%
1.03×
Operating expenses
0.34%
0.94×
Cash and investments
19.88%
Property and equipment
15.18%