7.978
Revenuekr M
8.681
8.958
9.056
9.044
9.154
9.260
9.244
9.138
9.334
9.601
8.924
0.96%
1.30%
24
20.89
Revenue growth%
20.32
21.52
23.62
23.17
23.75
24.38
25.08
26.20
28.08
29.05
26.34
26.20
24.06
94
10.98
Gross margin%
7.47
10.21
13.16
15.00
13.11
15.29
12.75
11.00
8.16
6.63
18.43
11.00
11.88
86
28.71
Operating margin%
24.29
26.50
25.65
27.82
26.24
26.93
25.85
24.41
25.31
28.21
5.77
25.85
26.04
21
19.52
Net margin%
18.70
16.83
14.16
13.77
12.82
15.77
14.26
14.89
17.88
16.48
25.32
15.77
15.33
56
30.71
P/E ratio (avg)x
16.16
17.94
20.55
22.88
24.39
25.41
23.28
22.00
23.98
26.30
22.17
23.98
23.08
82
26.36
EV/EBITx
6.823
7.415
7.839
8.270
9.369
9.891
11.63
12.10
13.27
14.19
25.42
12.10
9.630
39
29.40
FCF yield (avg)%
20.09
20.57
19.85
22.75
23.14
23.61
24.60
24.22
24.11
26.04
17.95
24.22
23.38
69
14.82
FCF margin%
24.31
24.45
24.21
23.02
22.72
21.34
24.09
21.28
24.12
27.09
12.63
24.09
24.11
22
0.666
FCF / Net incomex
1.583
1.565
1.669
1.847
1.793
1.705
1.863
2.059
2.357
2.247
0.484
2.059
1.820
72
12.21
ROIC%
13.47
11.15
9.30
8.24
8.34
11.08
8.57
10.29
9.51
7.22
21.86
9.51
9.40
7
14.27
Return on equity%
14.38
13.26
13.44
16.03
15.47
15.68
13.19
13.71
15.13
12.45
12.65
13.71
14.05
25
29.99
Return on assets%
5.23
3.80
3.26
6.04
4.05
3.72
3.86
4.22
4.94
3.14
14.16
3.86
3.95
20
1.29
EPSkr
1.45
1.36
1.48
1.63
1.48
1.62
1.57
1.44
1.49
1.47
1.38
(0.18%)
0.97%
—
15.65
EPS growth%
17.54
15.97
16.45
16.11
13.35
11.53
9.33
11.21
10.90
9.56
22.57
10.90
12.44
58
4.15
Bookvalue per shkr
1.68
1.54
1.36
1.28
1.37
1.27
1.13
1.03
1.05
0.98
2.21
(6.47%)
(4.77%)
—
2.83
FCF per sharekr
1.31
1.26
1.27
1.37
1.38
1.57
1.76
1.77
1.97
2.18
2.46
9.56%
6.36%
—
2.78
Dividend per shkr
2.50
2.61
2.26
2.09
2.17
2.16
2.29
2.42
2.60
2.44
2.59
2.37%
(0.25%)
—
13.60
Div yield (avg)%
25.93
23.93
21.06
20.56
20.92
21.20
20.43
20.56
21.87
22.96
17.48
21.20
21.13
45
21.31
Payout ratio%
3.45
4.19
3.69
4.41
6.52
4.25
3.09
3.44
5.27
7.62
2.11
4.25
4.22
25
1.348
Shares (diluted)M
1.923
1.995
2.012
2.229
2.479
2.517
2.677
2.979
3.261
3.515
1.378
7.24%
7.45%
30
9.18
Buyback yield%
23.04
25.69
28.05
29.46
29.32
27.90
25.35
27.33
26.08
27.80
2.96
27.33
27.57
48
0.953
D/E ratiox
1.623
1.646
1.749
1.794
1.884
2.204
2.100
2.190
2.345
2.358
0.982
2.204
1.992
46
2.906
Enterprise valuekr M
9.325
8.342
7.726
6.872
7.159
7.545
7.306
7.042
6.405
6.481
6.905
(1.97%)
(2.51%)
31
6.136
LT debtkr M
4.907
4.187
4.159
3.620
3.824
3.774
3.895
3.609
3.823
3.992
6.014
0.86%
(1.38%)
77
Cost of revenue
1.07%
0.98×
Operating expenses
1.21%
0.99×
Property and equipment
16.90%