16.37
Revenuekr M
32.92
34.47
36.56
38.59
41.71
44.87
48.95
51.81
56.52
61.25
17.15
7.99%
6.92%
79
6.53
Revenue growth%
21.69
24.41
25.83
27.96
25.39
26.29
24.37
23.52
25.94
28.47
25.98
25.94
25.61
44
16.08
Gross margin%
22.77
20.48
18.35
16.70
19.38
22.37
23.37
20.75
19.50
21.38
14.54
21.38
20.62
54
25.73
Operating margin%
21.19
21.76
20.09
20.68
22.19
22.02
23.47
23.32
21.60
21.80
2.17
22.02
21.78
92
4.80
Net margin%
32.10
33.09
31.02
28.77
29.09
27.25
24.96
22.15
23.61
25.46
19.89
24.96
28.01
78
31.52
P/E ratio (avg)x
16.05
17.70
17.17
17.18
16.34
15.62
16.05
16.08
15.88
16.98
11.95
16.05
16.21
11
32.05
EV/EBITx
45.66
51.90
57.41
66.25
72.91
74.30
87.61
88.76
85.43
99.96
24.85
87.61
73.60
10
27.06
FCF yield (avg)%
24.62
23.39
21.20
24.02
25.70
23.01
20.50
22.93
23.28
22.86
28.37
22.93
23.14
91
11.50
FCF margin%
27.39
29.97
27.81
29.88
27.34
25.10
26.79
26.17
27.60
28.90
27.21
26.79
27.49
79
0.389
FCF / Net incomex
0.635
0.709
0.827
0.856
0.984
0.981
1.043
1.195
1.257
1.421
0.588
1.195
0.982
85
20.53
ROIC%
30.79
30.33
31.01
30.33
27.55
25.36
27.36
25.30
23.96
21.62
5.39
25.30
27.45
43
16.68
Return on equity%
17.10
15.98
13.67
11.06
10.44
9.11
8.14
9.80
8.19
8.07
6.87
8.19
10.12
20
11.70
Return on assets%
12.85
11.38
13.15
12.02
14.08
11.86
9.20
12.17
13.70
11.84
12.80
11.86
12.10
69
1.45
EPSkr
1.17
1.32
1.30
1.23
1.15
1.12
1.19
1.10
1.21
1.17
1.61
0.26%
0.77%
—
29.37
EPS growth%
8.43
10.27
7.40
6.00
7.47
6.95
5.09
4.86
6.87
5.71
29.80
5.71
6.91
85
2.44
Bookvalue per shkr
1.48
1.44
1.53
1.35
1.44
1.55
1.67
1.43
1.43
1.34
1.50
(1.38%)
(2.32%)
—
1.38
FCF per sharekr
1.21
1.16
1.20
1.31
1.16
1.18
1.24
1.16
1.26
1.24
0.91
1.20%
0.45%
—
2.13
Dividend per shkr
2.76
3.00
2.93
3.27
3.31
3.64
3.38
3.16
3.51
3.82
2.60
2.94%
2.99%
—
24.94
Div yield (avg)%
13.66
15.27
15.30
12.52
10.17
8.77
10.30
8.89
7.67
9.82
10.74
8.89
10.24
20
6.25
Payout ratio%
5.72
3.53
4.17
4.65
4.90
4.52
4.32
1.56
3.64
0.87
17.41
3.64
4.24
72
8.088
Shares (diluted)M
9.905
11.13
11.82
11.47
12.60
13.54
12.64
11.84
12.57
11.92
7.853
(1.09%)
3.15%
31
29.74
Buyback yield%
5.10
6.85
6.55
9.48
11.18
9.76
9.34
7.41
7.74
8.49
12.54
8.49
8.12
31
1.153
D/E ratiox
1.675
1.758
1.913
2.249
2.499
2.470
2.549
3.002
2.993
3.214
1.143
2.993
2.485
41
36.86
Enterprise valuekr M
34.52
40.00
43.91
42.04
48.38
50.48
51.82
59.66
69.77
71.45
48.22
8.11%
8.44%
42
33.96
LT debtkr M
40.69
43.34
48.40
50.59
52.98
53.77
57.65
60.07
70.68
68.63
56.12
5.31%
4.96%
46
Cost of revenue
6.84%
0.99×
Operating expenses
7.68%
1.07×
Property and equipment
19.04%