74.02
Revenuekr M
75.46
79.61
80.80
83.56
85.05
89.59
94.03
96.05
98.29
103.5
78.28
4.00%
3.46%
71
24.99
Revenue growth%
3.93
6.27
6.10
7.72
7.41
8.68
10.56
9.52
12.41
12.81
18.19
10.56
8.20
57
14.02
Gross margin%
29.31
30.68
31.17
32.22
34.02
34.78
36.19
39.16
41.17
38.44
27.12
38.44
34.40
21
17.52
Operating margin%
6.58
7.02
5.77
4.04
1.48
0.40
1.59
2.75
1.58
3.52
29.70
1.59
3.14
63
4.56
Net margin%
6.90
7.29
8.26
8.17
7.40
8.82
11.42
11.85
11.30
13.35
18.55
11.42
8.54
84
11.30
P/E ratio (avg)x
27.77
24.91
23.89
25.11
26.77
28.31
25.65
27.19
29.11
25.74
27.18
27.19
26.25
35
37.42
EV/EBITx
10.84
12.47
12.76
13.66
16.07
17.35
18.17
17.63
18.52
17.97
27.14
17.97
16.71
65
2.89
FCF yield (avg)%
18.93
21.86
19.23
17.73
16.17
17.87
19.06
16.77
18.20
17.47
7.59
17.87
18.03
57
17.82
FCF margin%
10.35
12.41
12.19
9.80
11.73
14.70
13.46
15.74
13.94
16.14
16.09
14.70
12.93
33
0.472
FCF / Net incomex
1.075
1.166
1.042
1.042
1.061
1.015
1.048
1.082
0.996
0.927
0.821
1.015
1.045
87
5.07
ROIC%
35.91
37.37
35.17
32.20
29.89
29.40
30.66
32.67
30.44
33.36
29.19
30.66
32.44
8
22.67
Return on equity%
26.79
24.56
25.66
25.07
22.68
21.80
19.46
19.05
19.32
18.75
27.05
19.32
22.24
73
26.73
Return on assets%
1.02
3.55
5.94
7.09
4.68
5.48
8.05
7.44
10.41
10.28
10.50
8.05
6.51
12
0.35
EPSkr
0.96
1.01
1.07
1.15
1.17
1.13
1.19
1.21
1.10
1.16
0.38
(0.06%)
1.28%
—
5.90
EPS growth%
12.42
11.84
11.70
8.81
11.59
12.95
14.00
13.09
14.07
15.78
2.50
14.00
12.68
48
0.56
Bookvalue per shkr
1.41
1.52
1.66
1.95
2.20
2.12
2.44
2.86
3.25
3.39
0.69
9.01%
9.58%
—
0.55
FCF per sharekr
0.97
1.03
1.05
1.17
1.07
1.07
1.03
1.10
1.05
1.14
1.19
1.24%
1.76%
—
1.29
Dividend per shkr
0.47
0.46
0.43
0.41
0.40
0.40
0.45
0.46
0.47
0.52
0.34
5.71%
1.79%
—
25.88
Div yield (avg)%
21.85
24.04
23.47
23.92
22.80
20.38
20.54
20.48
20.18
18.83
27.41
20.38
21.20
15
25.43
Payout ratio%
15.08
13.18
10.26
12.08
14.10
12.35
9.53
10.44
12.28
12.52
18.26
12.28
12.31
35
30.83
Shares (diluted)M
33.05
33.89
31.76
30.27
30.71
32.59
34.72
37.10
38.54
36.82
31.73
3.70%
2.04%
52
7.38
Buyback yield%
10.21
11.77
10.17
9.26
6.99
9.73
12.26
11.42
11.84
11.78
29.04
11.78
10.81
68
1.639
D/E ratiox
0.795
0.766
0.871
0.885
0.971
1.109
1.122
1.324
1.447
1.423
0.628
1.324
1.040
58
56.58
Enterprise valuekr M
91.44
95.05
95.17
100.8
96.87
97.17
94.43
100.2
110.5
114.9
38.92
3.47%
3.90%
20
41.41
LT debtkr M
29.99
27.83
29.03
25.94
24.75
23.01
21.15
18.90
19.58
21.39
34.16
(2.88%)
(2.49%)
70
Cost of revenue
3.33%
0.99×
Operating expenses
3.28%
0.98×
Property and equipment
17.19%
Cash and investments
13.29%