15.45
Revenuekr M
50.63
54.15
57.82
59.59
61.42
63.76
65.46
67.16
70.89
74.86
15.76
4.04%
4.23%
89
3.03
Revenue growth%
8.30
10.43
12.93
15.09
13.83
12.10
13.93
13.24
10.97
13.43
15.33
13.24
13.09
36
22.39
Gross margin%
13.73
11.63
12.50
11.54
13.77
11.59
12.06
14.30
17.11
14.36
6.11
14.30
13.12
26
18.22
Operating margin%
12.72
14.84
15.41
17.90
18.13
19.53
20.96
23.52
22.44
21.34
18.59
21.34
18.83
75
26.87
Net margin%
24.17
27.12
29.95
31.24
30.62
28.02
29.09
27.30
25.70
24.78
29.69
27.30
27.66
72
7.382
P/E ratio (avg)x
26.99
30.00
28.62
29.46
28.35
28.99
27.51
29.55
29.34
32.53
31.04
29.34
29.17
78
20.71
EV/EBITx
13.70
13.86
14.76
15.87
17.58
20.24
20.14
20.87
23.85
26.13
13.90
20.87
18.86
33
15.40
FCF yield (avg)%
10.23
12.72
14.29
16.81
18.02
17.95
20.70
20.53
21.54
19.51
2.03
20.53
17.98
74
19.67
FCF margin%
23.89
21.45
21.68
20.48
22.50
21.80
23.95
23.46
20.86
18.33
28.99
21.80
21.74
9
1.398
FCF / Net incomex
1.003
1.130
1.291
1.179
1.090
1.031
1.006
1.048
1.196
1.282
0.659
1.048
1.110
88
27.12
ROIC%
15.86
18.48
18.32
18.02
16.59
18.42
19.54
20.81
18.40
18.92
14.33
18.92
18.41
40
26.57
Return on equity%
24.74
24.97
22.02
21.90
19.04
18.63
17.62
17.41
17.37
20.05
12.71
17.62
19.55
66
6.10
Return on assets%
26.69
24.33
26.74
27.60
29.75
28.16
30.31
33.20
31.07
31.29
21.39
31.07
28.96
86
2.08
EPSkr
1.36
1.38
1.48
1.38
1.44
1.35
1.30
1.43
1.28
1.13
2.12
(4.67%)
(2.97%)
—
8.01
EPS growth%
16.87
15.61
15.58
12.64
12.35
11.75
9.18
10.61
13.45
10.82
27.96
10.82
12.49
80
0.75
Bookvalue per shkr
3.60
3.78
4.22
4.39
4.98
5.26
6.35
6.64
7.35
8.59
0.72
11.50%
9.53%
—
0.52
FCF per sharekr
2.55
2.58
2.79
3.28
3.87
3.80
4.10
4.58
4.78
5.20
2.49
6.09%
7.73%
—
1.24
Dividend per shkr
2.14
2.23
2.43
2.34
2.57
2.65
2.73
3.02
2.89
2.76
1.32
1.43%
2.05%
—
21.12
Div yield (avg)%
18.06
15.10
17.58
16.95
15.69
16.07
16.56
14.31
15.35
15.80
29.72
15.80
15.93
76
25.91
Payout ratio%
6.30
7.12
4.37
1.64
0.44
0.40
0.40
0.40
0.40
1.09
23.65
0.40
0.77
77
22.04
Shares (diluted)M
14.54
13.22
12.34
12.74
12.44
13.36
13.33
11.85
10.43
10.93
20.88
(2.55%)
(2.52%)
45
15.71
Buyback yield%
17.74
19.94
21.45
18.50
20.96
22.61
20.46
23.40
25.25
23.57
5.82
23.40
21.20
62
1.483
D/E ratiox
0.999
0.882
0.934
0.863
0.865
0.829
0.824
0.849
0.849
0.922
1.747
0.849
0.864
39
89.02
Enterprise valuekr M
30.47
26.22
27.64
25.97
22.80
24.69
23.03
20.10
19.64
19.53
82.57
(3.05%)
(4.80%)
9
16.35
LT debtkr M
53.72
50.43
48.31
46.46
48.07
46.71
40.47
34.73
30.22
29.97
48.57
(9.01%)
(6.18%)
20
Cost of revenue
4.19%
1.00×
Operating expenses
4.45%
1.02×
Cash and investments
16.70%
Property and equipment
15.21%
Spread over hurdle
11.00%