45.15
Revenuekr M
53.94
54.18
55.41
55.89
55.20
55.42
54.21
53.39
53.02
52.58
46.94
(0.97%)
(0.42%)
27
27.60
Revenue growth%
11.33
11.17
14.16
13.97
14.76
14.66
12.79
9.81
8.44
8.27
16.84
9.81
12.06
75
9.61
Gross margin%
36.76
35.44
34.37
33.04
33.65
31.67
32.84
33.55
32.98
34.95
5.67
32.98
33.60
36
11.70
Operating margin%
25.61
25.32
25.77
26.01
23.14
20.46
23.28
25.71
23.10
23.20
2.22
23.20
24.30
53
8.27
Net margin%
4.38
2.16
0.69
2.69
4.30
2.46
2.67
2.54
1.16
3.17
2.49
2.54
2.61
71
12.21
P/E ratio (avg)x
21.70
23.58
24.73
25.50
28.72
32.01
32.68
30.79
30.57
30.08
8.665
30.79
29.40
44
13.11
EV/EBITx
16.10
16.26
15.83
17.30
17.07
17.87
16.60
15.81
14.66
16.28
7.195
16.28
16.27
36
21.26
FCF yield (avg)%
25.49
27.02
24.37
26.99
24.67
23.21
21.60
20.12
17.84
18.63
6.63
20.12
23.79
69
12.98
FCF margin%
34.66
32.84
31.22
34.21
34.17
33.44
35.99
33.56
35.21
36.72
15.73
35.21
34.19
18
0.473
FCF / Net incomex
1.587
1.637
1.984
2.151
2.563
2.825
3.139
3.739
4.078
4.495
0.885
3.739
2.694
25
11.10
ROIC%
24.58
26.70
25.07
22.81
25.32
22.73
24.49
27.15
24.86
23.01
6.12
24.49
24.72
69
20.75
Return on equity%
16.37
15.78
18.24
17.20
15.94
18.52
20.72
20.69
20.72
22.01
21.62
20.72
18.38
55
23.65
Return on assets%
4.83
4.24
6.31
4.21
1.38
3.54
3.65
5.24
5.97
7.42
16.04
5.24
4.54
22
0.21
EPSkr
0.58
0.62
0.68
0.71
0.70
0.82
0.83
0.93
0.93
0.93
0.23
5.77%
6.16%
—
25.81
EPS growth%
13.20
15.48
14.87
16.54
17.40
15.71
16.27
17.46
20.40
20.15
17.79
17.46
16.41
35
0.10
Bookvalue per shkr
0.08
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.07
0.08
0.26
0.79%
(1.47%)
—
0.30
FCF per sharekr
0.25
0.23
0.25
0.28
0.28
0.29
0.27
0.25
0.28
0.26
0.32
(1.31%)
1.41%
—
0.31
Dividend per shkr
0.47
0.47
0.45
0.47
0.51
0.57
0.55
0.57
0.53
0.59
0.36
2.76%
2.50%
—
5.59
Div yield (avg)%
24.77
22.51
24.78
27.36
25.19
22.54
24.66
27.61
29.55
32.18
7.78
27.61
24.99
54
15.33
Payout ratio%
9.85
8.49
5.70
3.36
1.20
4.15
2.72
2.35
4.72
4.34
22.44
4.15
4.24
22
57.84
Shares (diluted)M
43.20
41.91
36.50
36.92
31.39
31.70
29.93
28.73
26.22
27.25
55.76
(2.79%)
(5.69%)
78
12.80
Buyback yield%
26.24
23.90
23.48
21.33
22.41
23.15
21.68
20.38
18.98
17.28
7.21
20.38
22.04
69
0.120
D/E ratiox
0.871
0.853
0.863
0.827
0.872
0.879
0.904
0.979
0.935
0.945
1.211
0.935
0.875
44
23.23
Enterprise valuekr M
32.75
32.32
29.37
30.87
31.05
26.50
28.33
24.80
22.07
18.92
53.00
(9.44%)
(5.27%)
94
14.86
LT debtkr M
31.62
36.74
36.68
40.14
44.89
48.39
47.49
45.91
52.23
50.95
58.13
2.57%
6.37%
58
Cost of revenue
(0.25%)
1.02×
Operating expenses
(0.55%)
0.99×
Property and equipment
15.10%
Cash and investments
14.20%