143.5
Revenuekr M
126.3
133.0
134.4
136.0
137.4
141.2
142.4
149.3
155.3
164.0
156.0
3.60%
3.11%
66
8.88
Revenue growth%
17.40
20.15
18.15
18.09
19.78
17.31
19.11
20.63
19.73
22.41
4.98
19.73
19.42
48
15.33
Gross margin%
33.15
33.00
34.76
32.53
33.88
36.14
34.94
33.12
35.16
37.83
17.42
35.16
34.32
28
23.66
Operating margin%
7.70
10.46
8.12
7.30
4.82
7.36
8.36
9.68
6.94
9.46
9.73
8.36
7.91
7
16.54
Net margin%
0.44
1.02
0.40
3.14
2.91
5.72
8.40
8.20
9.06
7.32
5.61
8.20
4.43
54
6.715
P/E ratio (avg)x
40.38
45.33
50.36
50.48
56.16
63.27
68.55
75.79
73.01
71.73
25.08
71.73
59.72
7
30.41
EV/EBITx
41.25
41.13
44.10
42.40
47.44
52.11
54.40
54.03
58.80
55.84
22.00
54.40
49.78
90
3.22
FCF yield (avg)%
14.01
14.40
13.43
10.66
11.13
9.45
10.40
8.70
11.63
10.93
7.91
10.40
11.03
13
29.93
FCF margin%
27.46
27.78
30.42
27.76
27.05
27.95
27.94
26.38
26.47
27.94
27.93
27.94
27.77
33
0.510
FCF / Net incomex
1.618
1.619
1.566
1.610
1.803
1.985
1.908
1.969
2.115
2.055
0.196
1.985
1.855
70
15.76
ROIC%
14.21
11.48
8.87
9.80
8.40
7.86
5.07
6.03
8.64
10.92
21.72
7.86
8.75
52
11.20
Return on equity%
15.29
12.29
14.33
15.07
16.49
15.26
18.19
16.21
14.18
13.79
4.74
15.26
15.16
38
9.17
Return on assets%
32.56
30.54
29.83
31.75
31.10
28.27
26.35
23.70
21.54
20.25
23.65
23.70
29.05
75
2.31
EPSkr
3.08
3.27
3.40
3.09
3.39
3.70
3.61
3.68
3.43
3.58
2.55
1.13%
2.42%
—
8.03
EPS growth%
11.18
9.03
7.55
4.73
5.55
5.62
6.49
7.33
7.59
9.40
11.35
7.33
7.44
43
3.42
Bookvalue per shkr
4.84
5.76
6.32
6.16
6.85
7.15
8.58
10.34
10.77
12.15
2.07
12.13%
9.88%
—
4.33
FCF per sharekr
3.12
3.15
3.19
3.45
3.19
3.08
3.17
3.06
3.22
3.16
0.80
(0.18%)
0.52%
—
3.96
Dividend per shkr
2.68
3.01
3.45
3.55
4.07
4.12
4.43
5.07
5.66
5.84
2.11
7.50%
7.77%
—
28.17
Div yield (avg)%
14.34
11.65
14.62
11.93
11.94
11.46
12.98
12.77
10.70
13.56
29.52
12.77
12.36
51
27.16
Payout ratio%
7.61
8.42
6.07
3.32
3.71
3.43
4.23
4.97
2.09
1.05
11.63
3.43
3.97
87
53.40
Shares (diluted)M
63.39
61.26
64.57
73.34
81.22
80.19
78.61
81.14
82.47
88.57
54.64
1.75%
2.67%
81
19.20
Buyback yield%
8.84
10.60
9.05
7.04
8.47
11.45
9.86
7.54
7.76
4.88
6.80
7.76
8.65
89
1.266
D/E ratiox
0.662
0.692
0.650
0.606
0.600
0.566
0.532
0.506
0.489
0.555
0.151
0.532
0.583
85
156.7
Enterprise valuekr M
128.8
139.1
119.4
129.3
134.9
142.5
132.5
127.3
109.8
100.3
82.61
(5.75%)
(2.88%)
49
98.81
LT debtkr M
42.85
43.59
41.29
36.45
33.32
36.74
32.71
28.85
29.41
26.25
146.2
(4.66%)
(5.71%)
30
Cost of revenue
3.09%
1.00×
Operating expenses
3.03%
0.99×
Property and equipment
16.97%