84.53
Revenuekr M
75.58
77.05
77.61
79.83
79.98
80.55
82.33
82.77
83.28
86.37
93.16
1.55%
1.64%
16
15.43
Revenue growth%
13.19
15.61
16.10
14.92
16.33
14.73
15.14
16.35
13.69
13.91
17.95
14.73
15.03
38
3.53
Gross margin%
9.86
9.28
10.14
8.83
8.10
5.53
4.25
5.76
4.10
1.68
6.36
4.25
6.93
26
20.89
Operating margin%
23.68
23.96
24.99
27.56
25.66
25.96
24.71
25.01
25.22
27.07
26.35
25.22
25.11
74
23.46
Net margin%
11.84
14.68
16.23
14.30
16.24
14.60
15.78
15.58
15.30
15.11
9.70
15.30
15.21
55
35.36
P/E ratio (avg)x
36.29
40.00
42.68
40.24
45.44
44.85
49.78
51.68
55.36
58.65
16.74
51.68
45.14
81
21.91
EV/EBITx
28.00
30.03
33.95
40.90
46.32
49.22
56.60
55.01
61.50
62.89
9.056
56.60
47.77
55
27.87
FCF yield (avg)%
22.67
20.98
23.55
25.41
28.01
27.68
25.45
26.52
27.06
28.52
18.96
27.06
25.99
47
10.15
FCF margin%
5.57
4.18
7.04
4.04
2.63
2.33
4.19
2.14
2.81
1.80
4.61
2.33
3.43
21
0.897
FCF / Net incomex
1.387
1.319
1.191
1.199
1.144
1.252
1.335
1.448
1.502
1.547
1.386
1.448
1.327
24
7.21
ROIC%
18.07
17.45
16.51
14.01
11.13
10.64
9.94
7.83
6.73
4.94
27.58
7.83
10.88
8
10.51
Return on equity%
10.50
8.83
10.47
7.59
4.98
4.44
6.16
4.86
3.32
4.79
16.66
4.79
5.57
26
8.38
Return on assets%
27.52
27.22
26.92
25.61
28.38
30.22
29.56
30.67
30.15
31.07
20.06
30.22
28.97
83
2.24
EPSkr
3.42
3.21
3.15
3.32
3.42
3.41
3.55
4.03
3.98
4.52
2.30
5.72%
3.29%
—
15.52
EPS growth%
23.69
25.38
24.47
22.24
24.59
27.47
28.58
28.44
29.99
27.75
29.94
28.44
26.42
87
1.69
Bookvalue per shkr
2.39
2.47
2.82
2.69
3.07
3.44
3.65
3.64
3.66
4.18
2.44
6.38%
5.52%
—
0.39
FCF per sharekr
2.64
2.81
2.58
2.58
2.63
2.60
2.68
2.28
2.38
2.57
1.70
(0.46%)
(0.12%)
—
1.76
Dividend per shkr
2.64
2.83
2.76
3.19
3.67
3.54
4.21
4.60
4.96
4.83
1.50
5.65%
7.26%
—
10.06
Div yield (avg)%
22.22
19.44
21.85
20.53
23.03
21.94
20.52
21.46
23.53
23.86
11.05
21.94
21.90
51
4.49
Payout ratio%
0.40
0.40
0.40
0.45
3.39
4.68
6.93
7.43
10.02
12.03
25.01
7.43
4.03
14
49.02
Shares (diluted)M
80.55
80.16
79.10
94.53
112.5
111.4
115.4
117.9
137.5
148.4
49.18
5.69%
7.79%
84
5.56
Buyback yield%
11.15
12.51
14.32
16.25
17.96
15.32
16.90
17.02
16.39
17.45
14.26
16.90
16.32
44
0.686
D/E ratiox
1.198
1.154
1.219
1.362
1.391
1.284
1.306
1.238
1.346
1.519
1.247
1.306
1.295
25
45.22
Enterprise valuekr M
76.09
78.35
84.81
80.49
77.07
80.28
76.95
74.26
67.78
69.78
41.74
(1.97%)
(0.22%)
21
31.36
LT debtkr M
38.64
38.65
40.26
35.53
37.35
34.72
32.46
28.91
28.27
27.29
40.12
(6.09%)
(3.40%)
51
Cost of revenue
1.61%
1.00×
Operating expenses
1.56%
0.99×
Property and equipment
19.04%