56.86
Revenuekr M
72.24
75.40
75.34
78.16
81.10
81.64
81.93
84.49
86.01
86.69
58.47
1.34%
2.11%
31
23.76
Revenue growth%
23.69
21.23
19.48
17.02
15.76
14.12
14.16
14.29
12.50
13.71
8.53
14.12
15.03
36
3.12
Gross margin%
4.28
2.83
0.90
0.40
0.40
1.95
3.93
4.81
2.63
4.15
17.09
3.93
2.73
19
22.80
Operating margin%
29.16
31.78
33.61
32.17
30.34
32.09
32.20
35.15
33.95
36.79
17.08
33.95
32.19
34
13.21
Net margin%
20.71
19.98
21.32
22.39
21.12
18.28
18.82
19.93
20.42
23.07
4.35
19.93
20.57
82
8.442
P/E ratio (avg)x
8.774
8.489
9.008
9.925
10.88
11.60
11.38
11.95
11.64
12.33
31.77
11.64
11.13
89
13.27
EV/EBITx
19.62
19.90
18.60
20.44
22.98
25.73
28.00
26.41
26.13
29.83
6.270
26.41
24.35
29
13.07
FCF yield (avg)%
8.23
6.28
4.98
4.94
4.13
1.98
1.42
0.40
2.25
0.40
17.83
1.42
3.19
38
8.96
FCF margin%
16.33
16.30
18.05
15.36
13.22
13.77
15.70
15.27
16.46
16.56
26.12
15.70
16.00
21
0.399
FCF / Net incomex
0.927
0.976
1.034
0.905
0.803
0.807
0.883
0.904
0.939
0.823
0.641
0.883
0.904
36
26.74
ROIC%
11.97
14.97
16.05
16.83
16.32
17.16
18.84
15.97
16.52
17.90
12.66
17.16
16.42
18
4.30
Return on equity%
7.58
8.75
9.68
11.62
12.18
14.31
16.59
17.38
19.28
18.12
12.82
17.38
13.24
48
10.07
Return on assets%
14.19
16.01
17.30
16.84
15.43
13.05
14.31
15.30
16.75
16.12
17.88
15.30
15.72
84
0.43
EPSkr
1.49
1.34
1.45
1.61
1.68
1.66
1.53
1.64
1.86
2.11
0.45
4.71%
2.98%
—
27.53
EPS growth%
10.63
11.31
12.30
11.77
10.21
8.04
6.88
7.19
9.86
12.59
6.64
8.04
10.42
41
1.44
Bookvalue per shkr
1.73
1.75
1.64
1.83
1.69
1.87
1.70
1.54
1.55
1.70
1.38
0.05%
0.54%
—
1.29
FCF per sharekr
1.72
1.80
2.03
2.42
2.55
2.85
2.95
3.14
3.29
3.75
0.91
8.01%
9.27%
—
1.71
Dividend per shkr
0.40
0.38
0.34
0.32
0.29
0.31
0.34
0.33
0.36
0.39
1.66
6.03%
(0.67%)
—
15.90
Div yield (avg)%
15.76
15.43
14.43
14.91
16.96
17.28
16.45
16.29
17.90
20.03
4.40
17.28
16.37
48
28.89
Payout ratio%
20.72
18.73
19.59
19.88
21.51
22.76
24.77
24.75
24.73
26.89
10.78
24.75
22.13
31
25.76
Shares (diluted)M
31.17
32.77
31.63
34.64
32.94
35.98
40.35
42.20
41.30
45.31
26.76
6.58%
4.85%
88
22.36
Buyback yield%
3.30
3.90
3.78
2.79
3.01
4.21
6.17
5.48
6.46
4.47
4.80
5.48
4.05
47
0.528
D/E ratiox
0.960
0.899
0.979
1.064
0.997
1.126
1.204
1.312
1.488
1.566
1.187
1.312
1.095
49
32.18
Enterprise valuekr M
50.28
47.88
42.34
42.49
41.05
44.04
44.84
38.98
39.97
42.26
36.54
0.58%
(2.74%)
42
7.731
LT debtkr M
21.55
22.14
25.40
26.21
29.96
28.69
32.33
31.80
34.80
36.24
16.21
3.88%
6.03%
69
Cost of revenue
1.99%
0.99×
Operating expenses
2.68%
1.06×
Goodwill & intangibles
20.49%
Property and equipment
16.59%