507.0
Revenuekr M
575.4
612.8
634.7
670.2
699.9
737.9
763.6
818.7
847.7
903.6
534.8
5.24%
5.19%
31
4.53
Revenue growth%
11.49
12.71
10.22
10.46
11.02
13.49
15.91
18.49
16.35
15.95
20.99
15.95
13.10
53
8.13
Gross margin%
7.93
5.75
5.97
8.14
10.80
8.12
5.21
5.66
7.22
8.44
7.53
7.22
7.58
26
13.32
Operating margin%
12.98
14.51
14.40
11.49
12.79
13.63
15.98
13.32
13.24
13.81
29.65
13.63
13.47
10
5.71
Net margin%
22.96
23.63
24.80
25.79
25.42
25.24
27.04
25.65
28.55
26.30
28.20
26.30
25.54
68
22.08
P/E ratio (avg)x
43.66
50.06
58.26
67.50
67.48
65.20
71.71
70.59
72.78
78.73
11.92
71.71
67.49
49
10.19
EV/EBITx
19.53
21.25
21.78
21.36
23.26
22.26
21.17
22.44
23.47
20.38
34.11
22.26
21.57
78
8.83
FCF yield (avg)%
29.30
31.40
28.50
26.27
25.12
25.79
27.05
26.61
25.65
24.14
9.99
25.79
26.44
63
4.67
FCF margin%
21.04
22.11
25.04
26.57
28.32
28.78
27.58
27.91
25.23
24.67
20.02
27.58
25.90
47
1.585
FCF / Net incomex
0.651
0.774
0.920
1.084
1.246
1.370
1.466
1.716
1.786
2.056
1.465
1.716
1.308
40
2.08
ROIC%
19.55
20.96
18.75
18.32
18.44
17.82
19.23
18.26
20.73
19.03
23.06
19.03
18.89
45
12.51
Return on equity%
3.37
0.43
3.26
6.13
4.63
1.67
4.42
5.96
5.94
6.25
16.98
5.94
4.53
13
17.45
Return on assets%
21.41
19.96
20.81
19.05
16.43
15.99
13.35
14.11
15.70
17.24
2.73
15.70
16.84
69
2.32
EPSkr
12.26
12.05
14.39
15.58
18.58
18.20
19.12
19.62
19.94
22.57
2.40
3.97%
8.12%
—
27.17
EPS growth%
10.46
10.91
12.30
11.17
13.28
16.04
16.71
14.19
16.38
14.24
19.69
16.04
13.73
86
5.37
Bookvalue per shkr
11.86
11.20
10.92
11.82
13.47
14.58
16.18
17.60
15.90
17.33
7.59
5.17%
4.05%
—
7.81
FCF per sharekr
11.01
10.59
10.80
11.58
13.24
12.38
13.44
13.79
14.66
16.01
5.29
3.88%
4.59%
—
5.72
Dividend per shkr
10.21
11.57
11.40
13.15
12.56
14.40
13.67
14.53
14.17
14.49
10.66
2.90%
3.14%
—
10.30
Div yield (avg)%
30.05
28.09
27.65
27.02
24.66
27.30
29.75
27.33
24.65
25.25
29.62
27.30
27.32
36
4.11
Payout ratio%
13.74
15.32
14.66
14.77
17.18
19.48
20.56
21.57
20.38
23.34
14.82
20.56
18.33
16
19.44
Shares (diluted)M
30.15
33.80
33.85
33.16
37.30
40.48
40.44
39.35
46.22
50.56
20.12
6.27%
5.28%
36
17.50
Buyback yield%
13.97
12.34
13.39
11.95
13.30
16.02
13.41
11.18
14.17
16.37
20.13
14.17
13.40
40
0.859
D/E ratiox
1.060
1.198
1.104
1.266
1.199
1.114
1.156
1.291
1.381
1.539
0.117
1.291
1.199
6
512.7
Enterprise valuekr M
115.1
112.9
111.9
119.3
119.0
119.4
113.7
121.4
119.7
111.5
598.4
(1.29%)
(0.44%)
21
109.0
LT debtkr M
110.3
112.2
99.65
99.90
104.5
110.3
115.5
114.1
117.2
121.8
506.5
3.10%
1.21%
12
Cost of revenue
5.08%
0.99×
Operating expenses
5.69%
1.05×
Property and equipment
20.04%