29.08
Revenuekr M
17.39
18.86
20.13
21.44
22.89
24.50
26.38
28.87
30.78
33.52
32.20
7.93%
7.71%
47
23.46
Revenue growth%
11.23
12.57
12.66
11.15
12.26
13.08
14.28
15.59
13.33
15.02
20.36
14.28
12.87
55
12.91
Gross margin%
3.24
1.67
3.22
1.97
1.89
2.26
4.70
6.99
8.75
6.06
14.48
6.06
3.23
49
7.21
Operating margin%
25.36
26.28
25.28
24.23
21.74
24.37
27.09
27.65
24.72
27.01
25.49
27.01
25.32
44
3.96
Net margin%
27.34
27.42
28.88
29.76
27.53
26.15
26.16
25.60
22.85
21.33
5.04
25.60
26.75
12
29.38
P/E ratio (avg)x
33.02
34.87
39.93
39.20
36.71
36.47
36.06
37.42
41.26
41.78
33.25
37.42
37.07
6
30.60
EV/EBITx
12.71
13.93
14.07
14.83
14.41
13.90
14.40
14.31
13.64
13.04
34.40
13.90
14.00
20
10.58
FCF yield (avg)%
24.07
21.09
19.47
22.19
22.69
23.06
24.34
23.57
21.22
22.41
22.95
23.06
22.55
15
24.49
FCF margin%
6.68
9.33
10.83
13.72
15.29
13.05
10.17
9.29
7.05
4.81
8.14
9.29
9.75
39
0.500
FCF / Net incomex
1.569
1.732
1.944
1.869
2.062
2.070
2.097
2.061
2.147
2.183
0.589
2.097
2.061
82
7.28
ROIC%
14.16
16.25
18.81
20.05
19.30
19.00
17.31
17.88
16.44
13.59
11.79
17.31
17.59
71
29.57
Return on equity%
20.05
17.07
17.92
17.74
19.12
16.67
18.04
17.47
14.71
16.13
21.94
16.67
17.60
33
26.23
Return on assets%
12.67
14.20
13.39
12.92
14.86
12.87
14.61
14.50
13.11
12.66
26.37
13.11
13.25
71
0.18
EPSkr
0.27
0.30
0.29
0.30
0.30
0.31
0.30
0.32
0.34
0.36
0.20
3.53%
2.91%
—
20.97
EPS growth%
20.16
18.73
18.39
20.42
17.94
20.56
17.71
15.59
17.26
19.56
13.65
17.71
18.56
20
0.17
Bookvalue per shkr
0.33
0.33
0.33
0.32
0.37
0.38
0.40
0.39
0.43
0.43
0.28
3.05%
3.15%
—
0.31
FCF per sharekr
0.23
0.23
0.24
0.26
0.26
0.25
0.24
0.21
0.19
0.19
0.17
(5.74%)
(3.04%)
—
0.29
Dividend per shkr
0.21
0.20
0.21
0.19
0.20
0.20
0.18
0.18
0.18
0.19
0.24
(1.37%)
(0.01%)
—
18.44
Div yield (avg)%
20.55
21.92
23.82
21.74
23.71
22.03
22.33
24.80
22.89
24.42
6.81
22.89
22.61
39
9.79
Payout ratio%
8.27
9.44
9.76
11.51
10.99
8.77
7.88
5.87
5.65
7.90
16.08
7.88
8.52
76
35.52
Shares (diluted)M
21.00
19.80
21.24
19.52
18.00
16.80
17.56
18.24
19.31
20.69
37.50
2.82%
(1.61%)
55
3.02
Buyback yield%
33.48
35.64
34.73
36.78
37.49
40.21
40.73
41.66
42.35
39.78
18.27
40.73
38.63
85
1.418
D/E ratiox
1.525
1.764
1.842
1.805
1.706
1.717
1.944
2.138
2.101
2.261
0.393
2.101
1.823
73
32.71
Enterprise valuekr M
41.82
42.69
47.77
44.67
44.88
49.67
48.61
44.06
43.26
42.50
43.15
(1.08%)
0.75%
90
9.088
LT debtkr M
6.781
6.909
6.106
5.797
6.224
5.670
5.510
5.395
5.206
5.221
8.427
(3.45%)
(2.04%)
41
Cost of revenue
7.47%
0.98×
Operating expenses
7.94%
1.02×
Property and equipment
17.99%