25.67
Revenuekr M
13.11
13.75
14.43
15.51
16.33
17.51
19.02
20.07
21.81
23.15
28.74
7.23%
6.75%
15
12.27
Revenue growth%
26.99
28.58
27.34
27.07
26.92
25.05
27.01
26.45
25.88
27.44
11.78
26.45
27.00
53
28.61
Gross margin%
7.31
8.24
5.44
4.43
4.16
2.71
0.40
0.40
0.40
3.13
24.00
0.40
3.64
55
7.06
Operating margin%
23.67
25.42
24.82
22.54
23.01
25.84
25.40
22.53
20.87
23.31
9.66
23.31
23.49
94
29.70
Net margin%
5.91
4.26
4.61
5.34
4.36
2.57
1.83
3.74
2.30
2.82
12.38
2.57
4.00
9
31.44
P/E ratio (avg)x
13.81
12.90
12.95
12.45
13.63
14.30
15.58
16.70
17.33
18.90
37.58
16.70
14.06
52
24.88
EV/EBITx
23.53
25.54
27.84
27.95
26.79
31.65
32.21
34.83
40.30
41.70
24.05
34.83
29.80
94
27.14
FCF yield (avg)%
15.39
13.78
15.64
12.98
13.96
11.48
10.98
13.54
13.63
10.66
11.98
11.48
13.58
15
26.81
FCF margin%
19.64
17.83
19.40
18.06
15.84
18.79
20.96
18.26
19.61
20.88
20.71
19.61
19.10
83
0.670
FCF / Net incomex
0.434
0.467
0.494
0.528
0.524
0.508
0.545
0.603
0.623
0.629
1.767
0.603
0.526
62
17.87
ROIC%
0.40
2.14
3.91
1.39
1.26
2.41
3.60
6.43
6.45
4.45
19.49
4.45
3.00
83
23.39
Return on equity%
2.77
1.43
3.15
5.42
7.25
9.39
6.43
4.59
7.30
9.66
5.08
7.30
5.92
86
17.02
Return on assets%
2.75
4.58
2.14
0.40
1.25
0.40
2.15
0.40
0.98
2.24
10.84
0.98
1.69
27
0.27
EPSkr
1.09
1.22
1.18
1.32
1.46
1.61
1.85
2.22
2.57
2.98
0.29
15.36%
10.44%
—
9.58
EPS growth%
22.41
25.28
23.85
25.85
24.76
24.85
21.92
19.10
17.37
14.92
27.25
19.10
23.13
66
0.70
Bookvalue per shkr
0.92
0.89
0.89
1.04
1.00
0.99
1.09
1.17
1.22
1.26
0.83
4.85%
4.31%
—
1.16
FCF per sharekr
1.13
1.21
1.18
1.15
1.23
1.14
1.13
1.18
1.29
1.35
0.64
1.87%
1.15%
—
1.06
Dividend per shkr
1.08
1.28
1.34
1.37
1.48
1.47
1.73
1.86
2.16
2.42
0.19
10.40%
9.40%
—
16.18
Div yield (avg)%
4.82
6.59
6.55
3.86
5.07
4.39
6.81
8.78
10.87
9.33
10.56
8.78
6.57
21
25.57
Payout ratio%
19.93
22.70
25.27
25.01
22.14
23.04
21.71
19.06
17.62
17.41
27.98
19.06
21.93
22
10.19
Shares (diluted)M
8.168
7.678
7.272
6.829
6.418
5.835
5.668
4.940
4.893
4.318
10.08
(7.62%)
(6.50%)
60
23.68
Buyback yield%
18.05
20.38
22.75
23.50
22.05
22.52
23.21
25.88
26.47
25.97
22.22
25.88
22.98
35
0.538
D/E ratiox
0.424
0.420
0.434
0.470
0.444
0.491
0.480
0.441
0.460
0.447
0.416
0.460
0.446
26
14.45
Enterprise valuekr M
18.64
20.50
21.30
19.14
18.73
19.70
20.92
18.94
18.03
19.50
21.06
0.82%
1.72%
15
13.08
LT debtkr M
8.863
9.830
10.52
11.12
12.87
15.03
16.69
19.73
20.15
21.30
22.84
10.61%
8.86%
14
Cost of revenue
6.55%
0.98×
Operating expenses
6.87%
1.01×
Cash and investments
16.59%
Property and equipment
15.17%