27.79
Revenuekr M
15.68
16.05
16.66
17.13
17.58
18.69
19.24
20.46
21.85
22.30
30.55
4.87%
4.16%
32
26.91
Revenue growth%
5.26
3.06
2.65
4.36
2.70
2.55
2.63
4.94
4.97
2.04
10.00
2.63
2.88
89
24.45
Gross margin%
8.32
7.35
8.70
11.51
12.11
14.49
11.91
14.67
16.50
18.29
18.00
14.67
12.01
33
8.05
Operating margin%
29.33
30.55
28.51
26.09
26.46
26.23
24.64
22.43
20.32
18.27
27.98
22.43
26.16
68
13.83
Net margin%
17.58
20.32
17.65
19.66
19.41
17.98
19.83
21.26
18.37
18.91
11.18
18.91
19.16
60
21.98
P/E ratio (avg)x
22.30
26.11
26.01
27.02
29.89
29.73
30.21
31.29
31.48
33.43
19.33
31.29
29.81
64
15.23
EV/EBITx
21.12
22.05
23.75
23.02
23.99
25.61
27.72
32.48
32.48
37.03
32.62
32.48
24.80
86
20.28
FCF yield (avg)%
5.51
7.17
4.43
5.90
4.68
6.41
7.75
5.07
6.34
4.08
23.90
6.34
5.70
92
29.04
FCF margin%
22.73
21.82
20.77
19.54
20.86
21.16
19.06
18.34
16.34
17.62
20.07
18.34
20.15
25
1.681
FCF / Net incomex
1.331
1.517
1.669
1.693
1.730
1.922
2.120
2.393
2.464
2.488
1.531
2.393
1.826
44
7.94
ROIC%
16.10
14.93
12.16
12.29
9.90
8.01
9.04
10.25
12.71
14.00
5.65
10.25
12.23
88
17.93
Return on equity%
0.40
0.40
1.77
2.68
4.14
2.49
2.11
0.40
2.33
4.63
5.69
2.33
2.22
51
2.25
Return on assets%
16.34
18.73
19.72
19.27
19.60
20.44
21.93
19.56
20.93
20.95
3.48
20.93
19.66
49
0.83
EPSkr
0.97
1.05
1.15
1.09
1.09
1.12
1.24
1.25
1.41
1.52
0.92
6.87%
5.48%
—
25.49
EPS growth%
28.60
31.15
30.55
28.64
31.11
29.97
27.45
25.24
23.94
22.34
28.48
25.24
28.62
17
0.45
Bookvalue per shkr
0.46
0.47
0.42
0.43
0.38
0.38
0.38
0.34
0.31
0.31
0.75
(3.96%)
(4.35%)
—
0.86
FCF per sharekr
1.30
1.49
1.45
1.63
1.81
1.92
1.89
2.11
2.25
2.14
0.45
3.44%
6.84%
—
0.24
Dividend per shkr
0.21
0.22
0.25
0.30
0.35
0.40
0.47
0.50
0.56
0.65
0.84
13.33%
13.41%
—
8.20
Div yield (avg)%
4.44
6.70
5.61
2.79
5.63
4.72
1.73
0.40
1.06
0.96
10.65
1.06
3.62
34
9.66
Payout ratio%
27.39
26.51
26.64
26.96
25.24
23.47
26.28
24.75
25.12
27.53
19.36
25.12
26.40
9
18.06
Shares (diluted)M
22.89
21.78
22.52
22.63
24.52
23.32
27.10
30.94
33.07
31.33
18.77
5.02%
3.41%
77
15.59
Buyback yield%
12.30
10.79
11.36
9.32
6.82
8.39
11.10
8.27
9.59
9.37
7.67
9.37
9.48
37
0.832
D/E ratiox
0.967
1.009
1.117
1.162
1.028
0.921
1.000
1.004
0.982
0.951
1.221
0.982
1.002
65
6.473
Enterprise valuekr M
20.82
23.13
27.04
25.99
28.41
27.72
30.02
33.24
32.08
38.40
21.09
6.22%
7.93%
74
16.53
LT debtkr M
19.86
21.02
22.12
20.45
22.65
22.64
21.09
21.34
20.64
19.55
25.95
(2.90%)
0.55%
57
Cost of revenue
3.58%
0.95×
Operating expenses
4.59%
1.04×
Property and equipment
14.84%
Goodwill & intangibles
14.60%