119.4
Revenuekr M
124.5
126.4
127.6
126.3
125.2
126.2
130.6
134.5
138.7
138.0
123.7
1.96%
1.01%
67
15.19
Revenue growth%
10.66
12.60
11.67
11.23
10.98
11.84
9.19
8.13
8.42
9.43
27.65
9.19
10.82
92
9.12
Gross margin%
21.99
23.94
25.45
24.63
23.63
25.65
24.88
25.00
23.30
20.35
12.08
24.88
24.29
26
8.75
Operating margin%
26.34
24.60
22.74
23.26
25.16
24.29
26.54
24.99
27.64
29.23
14.18
26.54
25.07
20
26.78
Net margin%
36.82
36.12
38.44
39.56
39.45
37.88
37.92
36.16
36.61
38.01
2.86
37.88
37.90
47
37.49
P/E ratio (avg)x
30.61
36.62
35.60
38.82
44.73
47.96
56.44
62.39
64.87
66.80
30.45
62.39
46.35
59
25.25
EV/EBITx
35.58
36.59
33.94
32.13
31.76
32.58
36.03
32.91
36.05
34.75
28.30
34.75
34.34
41
3.14
FCF yield (avg)%
19.53
22.46
20.27
19.44
16.49
14.97
14.16
16.07
17.97
15.04
28.87
15.04
17.23
67
4.77
FCF margin%
28.08
28.61
27.90
25.45
26.53
26.67
27.24
28.34
28.61
29.69
28.58
28.34
27.99
92
1.607
FCF / Net incomex
1.022
0.891
0.925
0.995
0.875
0.799
0.717
0.670
0.647
0.585
1.145
0.670
0.837
84
18.67
ROIC%
13.78
13.74
14.71
15.91
18.33
17.43
18.75
15.79
15.47
13.10
20.91
15.79
15.63
81
6.54
Return on equity%
7.26
9.60
10.79
12.27
14.45
11.79
8.89
9.92
11.40
9.16
14.71
9.92
10.36
73
15.45
Return on assets%
26.74
28.07
25.14
26.68
29.30
27.38
28.49
27.84
28.96
26.27
9.21
27.84
27.61
61
0.57
EPSkr
0.78
0.70
0.64
0.70
0.72
0.76
0.71
0.62
0.58
0.63
0.63
(2.61%)
(1.90%)
—
13.48
EPS growth%
17.93
19.08
20.45
17.48
19.71
18.29
16.46
18.58
19.71
19.02
26.49
18.58
18.80
26
0.65
Bookvalue per shkr
0.65
0.71
0.75
0.74
0.69
0.62
0.59
0.54
0.58
0.53
0.34
(5.24%)
(1.20%)
—
0.81
FCF per sharekr
0.26
0.29
0.31
0.33
0.33
0.37
0.37
0.34
0.33
0.30
0.39
(2.24%)
1.69%
—
0.94
Dividend per shkr
1.36
1.37
1.49
1.53
1.67
1.84
1.96
2.14
2.18
2.20
0.68
5.65%
5.13%
—
6.81
Div yield (avg)%
7.42
10.06
7.42
5.68
7.12
4.43
3.33
2.84
1.75
0.79
14.36
2.84
5.06
30
24.06
Payout ratio%
15.35
14.75
15.10
17.71
20.60
22.95
20.72
22.12
23.38
21.31
27.13
22.12
20.66
87
71.26
Shares (diluted)M
126.6
130.8
152.7
158.5
179.5
183.6
180.6
198.3
218.1
240.9
69.64
6.06%
8.10%
32
26.04
Buyback yield%
6.39
4.12
5.18
5.49
6.49
6.53
5.29
6.06
4.47
2.58
22.96
5.29
5.39
63
1.325
D/E ratiox
1.131
1.133
1.222
1.134
0.995
0.974
0.849
0.749
0.798
0.754
0.928
0.798
0.985
25
66.07
Enterprise valuekr M
93.55
99.23
106.4
117.0
117.7
125.9
135.3
122.6
137.2
143.0
32.38
3.96%
5.07%
26
39.22
LT debtkr M
116.7
128.7
143.4
161.4
177.2
205.8
206.9
200.1
193.6
230.1
101.1
5.36%
7.70%
58
Cost of revenue
0.98%
1.00×
Operating expenses
1.40%
1.04×
Property and equipment
17.19%
Goodwill & intangibles
16.33%
Spread over hurdle
(1.39%)