87.91
Revenuekr M
74.74
79.01
80.86
83.65
86.36
90.28
91.89
96.07
100.2
104.0
91.14
3.78%
3.56%
38
4.13
Revenue growth%
10.30
7.35
4.67
6.92
6.36
7.77
8.97
10.90
12.76
13.92
20.97
10.90
8.37
55
18.79
Gross margin%
13.17
14.19
16.44
13.70
12.18
10.19
10.71
7.97
5.30
6.13
9.73
7.97
11.44
77
26.84
Operating margin%
17.96
15.73
17.57
16.11
14.05
12.27
11.65
12.88
15.24
13.74
19.61
12.88
14.65
40
20.69
Net margin%
8.91
7.61
10.04
11.67
14.30
13.81
16.27
17.49
18.07
20.29
23.70
17.49
14.06
49
14.47
P/E ratio (avg)x
49.69
53.10
59.10
65.12
70.33
79.79
92.67
96.13
109.7
122.8
23.27
96.13
75.06
11
36.47
EV/EBITx
9.968
9.989
10.84
9.805
9.775
10.26
11.07
11.86
12.45
11.65
10.80
11.65
10.55
91
28.91
FCF yield (avg)%
8.86
7.63
9.25
8.77
11.47
8.83
6.49
5.62
8.38
5.54
9.09
6.49
8.57
86
22.42
FCF margin%
16.64
13.72
12.56
9.77
12.62
10.70
9.06
6.32
5.17
2.44
22.87
6.32
10.23
95
1.471
FCF / Net incomex
1.470
1.623
1.858
1.804
1.793
1.899
2.190
2.338
2.706
2.918
0.739
2.338
1.878
46
8.56
ROIC%
7.87
10.72
9.12
7.68
9.01
8.13
6.56
8.51
6.35
5.40
18.83
6.56
8.00
29
10.37
Return on equity%
19.28
18.06
16.80
16.90
14.98
14.25
17.01
14.63
15.07
13.93
11.18
14.63
15.94
61
14.53
Return on assets%
24.96
26.72
25.39
25.07
26.91
24.95
23.63
22.07
19.56
20.44
12.99
22.07
24.95
76
1.54
EPSkr
2.51
2.20
2.18
2.29
2.15
2.24
2.05
2.04
1.84
2.01
1.70
(1.33%)
(2.02%)
—
21.87
EPS growth%
25.09
22.81
24.89
26.29
26.87
25.13
24.89
24.46
24.80
24.76
19.18
24.80
24.89
72
2.48
Bookvalue per shkr
1.78
1.63
1.60
1.61
1.48
1.49
1.29
1.26
1.28
1.38
2.84
(1.39%)
(2.00%)
—
1.90
FCF per sharekr
1.01
0.98
1.04
1.06
0.96
0.95
0.89
0.80
0.76
0.67
0.79
(6.83%)
(3.04%)
—
3.22
Dividend per shkr
2.32
2.26
2.20
2.15
2.10
1.84
1.59
1.46
1.31
1.15
2.39
(11.36%)
(6.69%)
—
11.54
Div yield (avg)%
1.74
4.74
3.87
4.99
6.41
6.22
5.20
7.62
9.29
11.22
15.03
7.62
5.71
87
2.18
Payout ratio%
0.78
1.81
0.61
0.40
2.78
3.31
2.95
3.22
3.74
4.80
19.75
3.31
2.87
91
15.08
Shares (diluted)M
11.96
12.26
10.68
10.16
10.91
11.74
10.78
10.57
9.328
10.11
15.01
(1.51%)
(2.23%)
93
23.28
Buyback yield%
23.85
25.29
27.07
26.70
25.86
26.66
29.06
28.72
31.00
30.05
15.02
29.06
26.89
85
0.877
D/E ratiox
2.080
2.266
2.497
2.695
3.130
3.756
4.080
4.233
4.132
4.707
0.829
4.132
3.443
12
124.8
Enterprise valuekr M
84.77
91.88
99.59
106.1
108.8
130.4
144.9
152.0
156.7
182.0
86.85
10.85%
7.77%
89
76.50
LT debtkr M
161.5
188.3
189.8
209.5
217.3
260.4
261.6
301.5
355.4
408.3
51.18
13.45%
10.78%
52
Cost of revenue
3.10%
0.96×
Operating expenses
4.40%
1.08×
Property and equipment
14.08%