1.512
Revenuekr M
1.918
2.049
2.146
2.237
2.303
2.390
2.557
2.696
2.782
2.889
1.623
4.64%
4.81%
17
10.81
Revenue growth%
0.40
1.82
0.40
2.90
4.05
1.53
0.40
0.40
0.40
0.40
10.73
0.40
0.40
50
5.49
Gross margin%
7.73
8.40
6.14
8.59
8.62
7.90
10.28
9.93
11.90
10.32
7.93
10.28
8.60
45
24.91
Operating margin%
22.84
25.74
23.48
23.95
25.25
23.31
22.04
22.17
20.51
20.94
12.82
22.04
23.07
42
4.52
Net margin%
17.42
19.60
21.08
22.64
21.04
21.14
23.53
20.64
20.27
18.08
26.57
20.64
20.84
6
32.46
P/E ratio (avg)x
6.836
7.277
6.961
6.213
6.755
7.030
7.256
7.201
7.827
6.915
26.07
7.201
6.995
26
11.25
EV/EBITx
46.80
47.80
54.72
58.59
63.96
66.67
73.14
78.79
85.50
92.14
36.88
78.79
65.31
17
18.32
FCF yield (avg)%
10.52
13.44
15.79
14.62
13.00
14.57
15.90
17.22
18.54
19.58
13.03
17.22
15.21
40
4.58
FCF margin%
12.48
12.41
12.12
9.13
10.99
12.47
13.69
15.22
13.50
14.18
25.50
13.69
12.47
9
1.149
FCF / Net incomex
1.272
1.077
1.104
1.180
1.234
1.226
1.210
1.140
1.022
0.950
0.569
1.140
1.160
89
16.94
ROIC%
28.47
29.83
31.77
34.20
34.29
31.30
33.75
34.83
33.50
33.94
26.89
33.75
33.62
27
12.89
Return on equity%
13.26
15.20
16.51
19.12
18.46
18.40
16.36
15.23
14.40
13.06
15.36
15.23
15.80
39
6.67
Return on assets%
7.60
8.67
9.04
8.94
9.07
9.60
12.35
12.47
13.62
14.28
4.52
12.47
9.34
86
0.25
EPSkr
0.71
0.80
0.83
0.98
1.02
1.17
1.36
1.52
1.83
2.09
0.26
15.47%
11.38%
—
14.91
EPS growth%
10.47
7.66
9.61
10.21
10.96
11.62
11.28
12.04
10.94
11.82
19.91
11.62
10.95
49
0.42
Bookvalue per shkr
0.19
0.18
0.19
0.21
0.22
0.25
0.27
0.30
0.34
0.36
0.13
9.76%
8.16%
—
0.24
FCF per sharekr
0.29
0.27
0.28
0.29
0.32
0.35
0.38
0.40
0.43
0.51
0.13
9.96%
6.27%
—
0.27
Dividend per shkr
0.58
0.69
0.73
0.71
0.80
0.87
0.88
0.86
0.95
0.95
0.43
3.31%
5.70%
—
24.75
Div yield (avg)%
37.70
38.58
39.24
39.64
38.22
37.52
39.31
37.81
35.74
37.32
19.42
37.52
38.01
87
21.83
Payout ratio%
22.21
20.59
20.95
22.72
22.62
20.31
22.84
21.06
19.20
20.61
5.11
20.61
21.00
89
3.764
Shares (diluted)M
3.179
3.454
3.415
3.162
3.125
3.082
3.341
2.996
2.924
2.666
3.772
(3.13%)
(0.82%)
79
4.99
Buyback yield%
8.89
9.94
7.38
6.59
9.02
7.93
7.00
4.49
3.47
4.62
20.72
4.62
7.19
19
1.223
D/E ratiox
0.519
0.540
0.544
0.534
0.564
0.593
0.579
0.538
0.472
0.494
1.648
0.538
0.539
33
0.327
Enterprise valuekr M
2.973
3.406
3.750
4.330
5.046
4.990
4.727
5.541
5.922
6.349
2.162
4.70%
8.92%
79
1.272
LT debtkr M
2.109
2.006
1.763
1.626
1.416
1.491
1.317
1.286
1.119
0.971
2.517
(7.27%)
(8.25%)
83
Cost of revenue
5.05%
1.02×
Operating expenses
4.85%
1.00×
Property and equipment
16.34%
Goodwill & intangibles
16.30%