22.15
Revenuekr M
53.46
53.66
53.68
54.11
54.80
56.96
57.53
58.13
59.15
60.46
23.33
1.99%
1.19%
81
5.72
Revenue growth%
6.48
7.04
4.43
6.21
4.66
3.27
1.96
0.67
0.84
0.40
14.35
0.84
3.85
62
6.94
Gross margin%
7.62
6.67
3.75
4.60
1.90
0.40
1.16
3.98
3.78
3.52
23.22
3.52
3.76
12
24.25
Operating margin%
1.25
1.61
3.60
3.43
4.48
7.27
9.38
6.57
8.61
7.37
6.44
7.37
5.52
70
5.87
Net margin%
13.08
12.42
12.73
11.94
13.75
12.62
9.75
8.33
7.28
6.59
9.60
8.33
12.18
34
19.80
P/E ratio (avg)x
18.10
17.20
16.93
18.43
18.71
20.41
19.67
19.12
21.68
21.04
12.19
20.41
18.91
16
32.75
EV/EBITx
15.98
15.72
16.91
15.28
13.05
12.60
13.25
12.38
13.07
11.66
29.13
12.60
13.16
89
3.54
FCF yield (avg)%
24.61
22.18
20.98
22.57
24.59
23.38
23.70
26.22
28.20
26.22
11.05
26.22
24.14
25
2.16
FCF margin%
20.86
22.48
23.96
24.97
22.54
25.39
25.41
22.70
24.89
27.74
2.44
25.39
24.42
70
0.772
FCF / Net incomex
2.217
2.243
2.277
2.663
2.781
3.068
3.587
3.982
4.565
4.397
1.087
3.982
2.925
62
17.64
ROIC%
15.85
17.25
20.21
22.24
24.02
25.30
26.85
25.13
24.99
26.74
24.38
25.30
24.51
52
24.16
Return on equity%
16.50
14.01
14.24
16.97
15.20
16.65
16.87
16.82
14.67
15.33
16.08
16.65
15.92
31
28.26
Return on assets%
8.31
6.02
4.75
2.56
4.86
4.63
6.48
8.07
7.72
8.60
14.51
7.72
6.25
61
0.84
EPSkr
0.34
0.32
0.30
0.31
0.32
0.36
0.35
0.36
0.38
0.43
0.86
6.37%
2.86%
—
15.14
EPS growth%
7.52
8.76
9.98
8.90
8.56
9.05
8.11
7.97
9.39
6.63
10.41
8.11
8.66
67
0.24
Bookvalue per shkr
0.94
1.05
1.15
1.22
1.40
1.59
1.79
2.05
2.22
2.07
0.59
8.23%
8.49%
—
0.27
FCF per sharekr
0.55
0.57
0.55
0.56
0.50
0.51
0.46
0.42
0.43
0.44
0.13
(2.81%)
(1.97%)
—
0.48
Dividend per shkr
0.24
0.23
0.24
0.25
0.25
0.25
0.26
0.31
0.30
0.31
0.32
4.57%
3.04%
—
23.97
Div yield (avg)%
26.60
26.90
26.64
29.18
32.14
29.96
32.84
31.90
33.38
32.49
2.40
32.49
30.93
7
29.70
Payout ratio%
6.10
6.86
5.52
6.99
4.29
4.01
3.63
4.72
7.53
8.53
15.54
4.72
5.81
63
37.74
Shares (diluted)M
30.33
31.80
35.20
36.66
40.33
39.96
44.42
42.00
38.89
40.89
37.61
0.28%
2.44%
61
29.03
Buyback yield%
13.48
16.48
18.65
16.35
14.58
16.42
17.68
15.13
13.17
15.54
27.25
15.54
15.95
38
0.173
D/E ratiox
1.257
1.127
0.987
0.974
0.948
0.885
0.900
0.907
0.844
0.880
0.797
0.885
0.927
14
66.53
Enterprise valuekr M
37.62
39.00
39.95
44.65
45.57
51.29
60.25
62.18
60.37
67.67
41.74
8.23%
6.11%
85
19.66
LT debtkr M
22.57
22.12
20.93
19.50
19.87
21.40
21.82
23.38
20.42
21.56
51.25
1.65%
(0.16%)
49
Cost of revenue
1.15%
1.00×
Operating expenses
1.04%
0.99×
Goodwill & intangibles
18.23%
Property and equipment
17.37%