226.9
Revenuekr M
290.2
296.6
297.8
303.4
310.9
314.8
328.5
339.4
342.0
353.0
237.3
2.57%
2.22%
66
14.70
Revenue growth%
18.41
17.23
14.71
15.55
14.74
13.24
10.26
10.74
13.25
11.23
24.78
11.23
13.98
73
23.72
Gross margin%
0.40
1.88
3.99
6.56
4.63
2.60
2.93
4.03
1.60
0.40
28.87
2.60
2.77
45
16.35
Operating margin%
22.51
24.65
24.59
23.88
22.32
23.56
22.92
23.54
24.72
25.91
12.58
23.56
23.72
20
3.20
Net margin%
10.16
10.49
7.99
10.41
11.71
11.10
10.60
12.98
12.36
12.54
29.27
12.36
10.85
63
11.28
P/E ratio (avg)x
34.82
35.55
36.58
42.16
44.34
50.41
59.13
66.34
72.19
86.63
23.34
66.34
47.38
93
22.71
EV/EBITx
22.30
22.18
20.23
18.23
19.35
19.48
18.51
19.11
20.55
18.84
31.57
19.11
19.41
78
4.07
FCF yield (avg)%
9.00
8.64
5.81
2.91
5.82
4.04
2.28
0.40
0.40
2.76
11.90
2.28
3.48
78
13.16
FCF margin%
10.84
13.41
11.67
11.66
10.37
12.39
13.75
11.94
10.00
9.60
25.65
11.94
11.66
87
1.530
FCF / Net incomex
0.629
0.725
0.759
0.791
0.829
0.892
0.888
0.873
0.906
1.024
1.655
0.892
0.851
25
27.88
ROIC%
19.74
17.72
15.70
18.46
19.57
22.25
21.82
19.69
20.07
18.29
5.90
20.07
19.63
25
4.66
Return on equity%
12.43
12.97
12.11
11.73
13.37
13.53
12.36
12.51
14.94
14.33
10.99
13.53
12.74
59
27.27
Return on assets%
24.41
26.82
27.14
26.74
24.45
24.43
23.34
21.73
20.55
19.96
17.70
21.73
24.42
80
11.61
EPSkr
13.76
12.96
14.57
15.16
16.48
15.73
14.14
13.12
14.45
15.50
11.89
(1.22%)
1.89%
—
28.86
EPS growth%
5.77
5.82
8.71
7.28
10.23
7.76
7.42
10.18
12.15
10.57
4.94
10.18
8.23
88
17.30
Bookvalue per shkr
5.27
5.35
4.84
5.13
5.07
4.59
5.22
5.12
5.04
4.86
8.48
(0.86%)
(1.45%)
—
10.28
FCF per sharekr
15.95
16.70
18.60
16.49
17.39
17.17
17.04
15.44
15.90
15.47
7.19
(2.31%)
0.48%
—
17.09
Dividend per shkr
5.56
5.48
5.44
5.51
5.51
5.72
5.59
5.76
6.65
7.75
8.54
7.07%
3.01%
—
8.51
Div yield (avg)%
29.49
29.21
28.02
25.18
22.32
23.75
25.07
25.12
24.06
24.24
25.01
24.24
25.10
22
11.71
Payout ratio%
26.24
24.98
25.27
26.41
23.81
23.96
21.45
20.52
19.77
18.21
9.96
20.52
23.88
92
16.74
Shares (diluted)M
20.80
19.90
21.35
21.70
20.89
20.53
21.01
22.82
23.18
23.64
16.63
2.50%
1.81%
21
21.48
Buyback yield%
13.95
16.90
18.77
17.60
15.87
17.81
16.39
17.57
19.65
21.28
21.09
17.81
17.59
7
0.479
D/E ratiox
1.333
1.471
1.712
1.982
2.124
2.244
2.247
2.256
2.524
3.027
0.264
2.256
2.184
84
155.8
Enterprise valuekr M
38.34
44.14
48.89
54.34
54.13
59.14
59.12
71.82
85.47
95.66
155.9
12.06%
11.24%
68
237.0
LT debtkr M
56.53
63.70
65.92
71.04
80.18
82.60
92.36
89.91
89.22
84.18
251.2
0.98%
4.93%
32
Cost of revenue
1.84%
0.96×
Operating expenses
3.18%
1.10×
Property and equipment
16.76%