37.11
Revenuekr M
68.31
68.81
70.55
72.76
74.38
73.27
72.44
73.88
73.19
73.18
38.29
(0.32%)
0.84%
33
25.47
Revenue growth%
20.78
21.16
18.84
16.17
15.44
16.15
16.40
18.10
15.19
15.83
21.12
16.15
16.29
39
28.53
Gross margin%
13.47
10.67
8.12
7.26
6.86
7.07
5.54
6.53
7.40
7.76
16.10
7.07
7.33
25
2.16
Operating margin%
9.80
6.90
7.58
8.52
9.21
8.03
6.00
5.83
8.30
10.19
4.41
8.03
8.16
84
3.48
Net margin%
24.52
22.38
20.12
22.91
22.55
20.10
17.17
15.54
14.65
15.37
18.21
15.54
20.11
56
20.32
P/E ratio (avg)x
34.31
33.41
29.63
32.69
30.08
27.50
24.27
25.41
25.75
23.58
35.04
25.41
28.57
26
19.17
EV/EBITx
14.47
15.51
17.02
17.75
18.91
18.89
18.35
19.52
21.51
21.82
12.27
19.52
18.62
30
2.56
FCF yield (avg)%
12.08
12.08
13.24
13.53
14.94
16.08
15.49
13.22
13.67
11.21
9.32
13.67
13.38
66
12.48
FCF margin%
20.67
18.78
19.16
19.16
18.04
18.00
17.02
17.60
18.80
17.47
15.66
17.60
18.41
18
1.401
FCF / Net incomex
0.529
0.516
0.452
0.413
0.404
0.420
0.395
0.381
0.374
0.363
1.675
0.381
0.409
45
23.99
ROIC%
5.49
5.19
4.44
5.56
4.31
5.65
8.41
5.55
3.44
4.99
21.97
5.55
5.34
12
23.90
Return on equity%
8.06
9.31
8.18
6.56
7.67
10.12
8.89
10.11
11.24
10.25
29.76
10.12
9.10
53
15.51
Return on assets%
8.34
5.71
2.82
1.50
2.74
5.59
6.82
5.21
6.28
5.85
8.08
5.85
5.65
72
1.13
EPSkr
0.63
0.57
0.57
0.60
0.60
0.56
0.50
0.46
0.42
0.39
1.16
(8.02%)
(5.38%)
—
26.79
EPS growth%
18.62
20.36
17.47
17.81
18.11
15.79
17.60
15.88
13.71
16.21
8.53
15.88
17.54
50
0.77
Bookvalue per shkr
0.97
1.04
1.11
1.13
1.04
1.04
0.99
0.88
0.77
0.74
0.83
(6.40%)
(3.02%)
—
0.49
FCF per sharekr
0.34
0.30
0.28
0.28
0.28
0.27
0.27
0.23
0.25
0.25
0.34
(2.53%)
(3.70%)
—
1.35
Dividend per shkr
0.52
0.55
0.55
0.57
0.65
0.68
0.62
0.63
0.71
0.77
0.95
3.22%
3.06%
—
17.07
Div yield (avg)%
23.09
23.68
23.34
24.44
27.05
26.53
23.66
24.67
26.42
28.40
14.33
26.42
24.55
43
28.53
Payout ratio%
8.36
10.49
11.88
12.23
9.36
6.57
3.75
3.54
6.26
4.63
25.93
4.63
7.46
81
48.35
Shares (diluted)M
64.01
62.18
65.58
65.29
64.99
67.00
62.70
67.99
65.16
73.81
48.63
2.58%
1.14%
90
2.74
Buyback yield%
17.15
14.48
13.49
12.39
10.46
8.27
7.80
6.60
8.72
7.80
24.58
7.80
9.59
68
1.445
D/E ratiox
0.449
0.483
0.448
0.417
0.374
0.346
0.355
0.327
0.308
0.327
1.568
0.327
0.364
47
29.93
Enterprise valuekr M
55.15
61.36
64.14
71.88
77.51
82.52
82.72
89.34
98.97
102.4
45.14
5.72%
8.28%
21
29.59
LT debtkr M
29.30
25.50
25.45
23.57
20.12
19.27
16.84
17.86
16.47
15.78
56.38
(4.74%)
(6.74%)
86
Cost of revenue
0.76%
0.99×
Operating expenses
1.02%
1.02×
Property and equipment
15.64%