9.384
Revenuekr M
11.73
11.86
11.90
12.24
12.57
12.74
12.95
13.40
13.82
13.84
10.49
1.95%
2.08%
70
27.15
Revenue growth%
11.54
11.19
10.69
9.54
8.19
6.68
8.13
10.94
9.17
12.10
9.66
9.17
10.12
79
24.98
Gross margin%
26.70
27.92
28.21
27.61
25.59
27.57
27.04
24.31
23.45
21.08
29.53
24.31
26.87
76
20.34
Operating margin%
27.34
26.70
27.71
29.01
30.29
33.15
31.97
29.58
31.44
33.24
6.13
31.97
29.93
8
25.42
Net margin%
18.64
18.66
17.70
19.66
19.98
17.93
19.17
16.34
15.80
15.99
12.06
16.34
18.29
88
35.68
P/E ratio (avg)x
5.050
5.370
5.307
5.150
4.603
4.609
4.292
3.889
3.808
3.333
12.79
3.889
4.606
84
18.07
EV/EBITx
38.31
34.79
38.25
38.17
39.98
39.15
38.15
37.56
35.04
36.66
11.80
37.56
38.16
29
22.16
FCF yield (avg)%
12.24
9.98
9.14
7.30
4.99
4.28
5.55
6.70
9.37
11.70
15.57
6.70
8.22
45
2.66
FCF margin%
29.36
31.87
34.72
37.43
36.34
37.25
35.78
33.98
34.37
33.92
16.59
34.37
34.54
87
1.659
FCF / Net incomex
2.565
2.663
3.111
3.586
4.201
4.699
4.521
4.710
5.043
5.144
0.810
4.710
4.361
60
22.65
ROIC%
32.71
32.34
35.20
33.18
33.97
36.70
37.33
38.73
40.47
38.11
13.18
38.11
35.95
67
5.15
Return on equity%
3.44
2.65
0.90
0.40
3.07
2.01
2.15
3.90
3.26
1.67
11.99
2.15
2.40
89
11.68
Return on assets%
19.15
18.50
19.99
21.27
19.40
20.21
22.94
25.16
23.19
25.69
5.77
23.19
20.74
5
1.17
EPSkr
0.51
0.50
0.58
0.56
0.53
0.58
0.68
0.79
0.90
0.95
1.25
12.63%
6.70%
—
9.26
EPS growth%
4.14
4.11
2.57
3.74
1.89
0.40
1.88
2.91
3.40
4.18
18.04
2.91
3.16
7
1.09
Bookvalue per shkr
0.40
0.40
0.41
0.43
0.46
0.48
0.47
0.52
0.51
0.51
0.65
2.06%
2.19%
—
0.60
FCF per sharekr
0.67
0.66
0.58
0.54
0.48
0.52
0.54
0.52
0.47
0.40
1.00
(3.53%)
(6.41%)
—
0.73
Dividend per shkr
0.70
0.64
0.61
0.57
0.61
0.59
0.60
0.59
0.64
0.61
0.99
0.14%
(0.52%)
—
28.49
Div yield (avg)%
22.11
20.79
20.97
23.69
21.49
18.97
16.58
13.59
13.53
15.42
23.94
15.42
19.88
25
14.74
Payout ratio%
18.33
17.75
16.40
19.32
18.86
16.75
17.73
20.60
23.19
22.18
12.22
20.60
18.59
39
9.283
Shares (diluted)M
8.979
9.338
9.751
10.46
10.18
11.13
10.76
10.82
11.01
11.80
9.543
3.00%
1.90%
67
14.30
Buyback yield%
16.03
13.65
12.31
13.78
14.46
14.38
14.45
14.29
15.47
13.28
15.82
14.38
14.33
62
1.235
D/E ratiox
1.988
1.942
2.004
2.120
2.496
2.843
3.383
3.365
3.259
3.209
1.160
3.259
2.669
30
4.005
Enterprise valuekr M
5.266
4.913
5.053
5.238
4.847
5.449
6.130
6.997
7.802
8.297
11.82
11.35%
4.34%
55
11.66
LT debtkr M
20.11
20.84
23.01
20.76
23.59
24.80
25.35
25.36
25.12
22.78
10.49
(0.69%)
1.82%
25
Cost of revenue
2.31%
1.02×
Operating expenses
1.72%
0.97×
Cash and investments
17.20%
Property and equipment
16.67%