178.7
Revenuekr M
590.8
594.0
619.2
617.1
614.8
620.5
618.3
631.1
628.4
642.5
183.1
0.88%
1.03%
35
17.05
Revenue growth%
23.35
23.12
25.97
24.60
21.67
21.84
22.76
20.91
18.54
18.71
14.22
20.91
22.30
59
27.69
Gross margin%
18.92
16.18
14.89
17.71
15.74
17.74
17.58
16.89
14.42
13.76
28.03
16.89
16.53
64
16.00
Operating margin%
16.83
18.59
15.87
17.76
20.47
20.37
18.76
16.14
15.34
13.32
2.90
16.14
17.29
19
18.70
Net margin%
0.40
0.40
3.31
2.88
5.20
2.48
4.91
3.27
0.77
2.74
26.04
2.74
2.81
49
6.918
P/E ratio (avg)x
8.049
7.897
7.441
7.538
7.056
7.445
8.246
9.536
11.06
10.43
22.36
9.536
7.973
70
6.853
EV/EBITx
37.36
42.49
46.32
51.80
60.27
56.00
60.46
61.04
60.68
59.47
10.62
60.46
57.73
23
24.41
FCF yield (avg)%
9.02
7.99
10.68
13.11
13.57
15.73
16.94
15.92
14.38
11.51
8.48
15.73
13.34
51
7.14
FCF margin%
12.28
14.04
15.37
14.29
15.99
16.65
17.38
14.51
14.30
13.46
9.09
14.51
14.41
51
0.794
FCF / Net incomex
0.711
0.657
0.623
0.649
0.605
0.593
0.631
0.638
0.549
0.587
0.140
0.593
0.627
68
28.75
ROIC%
11.83
10.05
7.63
5.70
8.24
10.15
9.68
11.12
13.95
13.65
29.75
11.12
10.10
47
25.37
Return on equity%
3.94
5.68
3.56
3.78
3.02
2.28
4.88
5.07
4.68
6.82
9.16
4.88
4.31
69
24.96
Return on assets%
20.87
21.24
19.42
19.17
20.50
22.48
21.47
24.44
24.34
21.36
29.24
22.48
21.30
87
0.66
EPSkr
4.55
4.69
4.88
5.57
5.46
5.52
5.56
6.28
7.34
7.78
0.73
7.31%
5.28%
—
10.08
EPS growth%
24.25
24.09
23.82
26.30
27.64
29.50
31.83
29.99
29.76
28.46
13.72
29.76
28.05
94
1.91
Bookvalue per shkr
1.17
1.14
1.11
1.12
1.34
1.42
1.67
1.84
1.90
2.26
2.90
10.99%
6.61%
—
3.78
FCF per sharekr
0.63
0.58
0.56
0.48
0.46
0.43
0.37
0.38
0.37
0.37
3.23
(4.45%)
(4.93%)
—
1.69
Dividend per shkr
1.58
1.82
1.91
1.89
2.03
2.32
2.38
2.60
2.99
3.13
0.57
9.03%
8.76%
—
7.28
Div yield (avg)%
1.70
0.40
0.40
0.40
1.45
0.40
0.40
1.42
3.83
1.60
15.47
1.42
0.91
56
19.32
Payout ratio%
20.35
20.68
22.32
21.06
22.86
25.59
23.62
24.84
23.95
21.04
15.55
23.95
22.59
14
181.4
Shares (diluted)M
229.4
267.3
261.6
252.0
266.5
316.2
315.1
312.0
309.0
300.2
182.2
2.41%
3.25%
90
13.16
Buyback yield%
22.31
21.69
22.68
25.21
24.26
23.28
20.81
21.76
20.67
21.65
13.46
21.65
22.03
66
0.629
D/E ratiox
0.971
0.927
0.982
0.950
0.927
0.933
0.911
0.931
0.956
0.887
0.832
0.931
0.932
79
530.5
Enterprise valuekr M
372.7
416.2
420.2
456.4
422.5
486.8
564.4
571.8
570.5
582.3
447.1
6.63%
5.17%
82
762.8
LT debtkr M
347.7
329.7
367.4
371.1
342.6
383.1
378.3
358.6
369.6
337.0
172.7
(0.33%)
0.52%
12
Cost of revenue
0.74%
0.97×
Operating expenses
1.45%
1.04×
Cash and investments
16.01%
Property and equipment
15.70%