395.0
Revenuekr M
386.3
423.2
456.7
500.7
548.0
598.7
652.6
712.8
776.4
861.0
431.7
9.46%
9.37%
54
3.69
Revenue growth%
1.77
0.40
0.61
1.95
1.50
4.41
2.43
4.95
3.61
1.92
19.08
3.61
1.93
66
14.80
Gross margin%
9.88
12.72
10.97
10.63
8.65
8.91
9.39
7.94
8.60
7.87
22.25
8.60
9.15
51
6.30
Operating margin%
33.13
33.18
32.05
29.18
31.05
32.52
31.52
33.94
34.07
33.89
26.09
33.89
32.83
39
2.42
Net margin%
10.76
9.54
10.47
8.12
7.24
8.71
5.92
3.71
1.84
0.40
9.41
3.71
7.68
72
10.04
P/E ratio (avg)x
26.69
30.86
36.63
39.15
37.93
36.96
36.17
42.17
50.17
51.86
6.569
42.17
37.45
26
36.10
EV/EBITx
10.05
9.913
11.56
12.66
14.24
14.97
16.63
19.31
21.28
21.23
15.22
19.31
14.60
77
23.06
FCF yield (avg)%
36.36
38.04
38.07
39.95
42.80
42.14
44.76
42.83
44.53
45.87
5.34
44.53
42.47
94
12.61
FCF margin%
12.83
13.50
13.56
16.24
17.13
19.53
20.80
21.07
22.33
23.35
22.31
21.07
18.33
63
0.780
FCF / Net incomex
0.818
0.834
0.735
0.723
0.755
0.726
0.637
0.644
0.588
0.505
1.361
0.637
0.724
78
28.63
ROIC%
8.51
7.42
8.07
6.53
3.83
4.47
7.23
5.66
6.03
7.72
18.44
6.03
6.88
54
14.22
Return on equity%
4.56
6.78
5.10
7.11
4.56
4.10
6.63
4.78
5.01
3.52
20.26
4.78
4.89
81
15.38
Return on assets%
15.39
13.29
15.18
12.70
13.34
14.24
15.90
14.05
13.21
11.76
27.35
14.05
13.70
89
7.01
EPSkr
7.08
7.16
7.27
7.39
7.81
7.22
6.99
6.06
5.11
4.33
7.76
(11.15%)
(4.83%)
—
12.30
EPS growth%
4.40
3.09
5.99
3.44
2.78
2.14
3.64
2.18
2.53
3.04
2.08
2.53
3.06
49
6.58
Bookvalue per shkr
6.54
6.79
6.94
7.60
7.46
7.26
6.64
7.40
7.60
8.05
2.15
1.54%
0.97%
—
5.98
FCF per sharekr
8.74
7.96
7.84
7.04
6.49
5.92
6.05
5.46
5.58
5.24
8.81
(4.22%)
(5.23%)
—
7.20
Dividend per shkr
3.64
3.64
3.60
3.26
3.55
3.13
3.04
2.90
2.95
2.78
2.44
(4.77%)
(1.78%)
—
7.19
Div yield (avg)%
31.94
34.21
34.04
33.65
33.32
30.58
32.97
30.20
31.31
29.77
17.78
30.58
32.45
39
4.13
Payout ratio%
35.97
35.99
37.70
36.43
33.61
30.98
31.28
28.53
29.33
27.93
24.63
29.33
32.44
83
36.65
Shares (diluted)M
43.76
50.08
57.97
56.04
61.31
66.81
65.46
61.23
69.04
79.28
35.89
5.28%
6.31%
77
5.31
Buyback yield%
7.41
5.99
6.39
7.78
8.14
5.84
3.70
1.74
4.18
2.33
17.19
3.70
5.91
38
1.007
D/E ratiox
1.770
2.052
2.387
2.656
2.813
3.106
3.667
3.912
4.684
5.254
0.184
3.912
2.960
88
351.2
Enterprise valuekr M
167.6
157.3
143.1
149.9
138.5
142.0
152.6
139.6
129.4
133.4
326.8
(0.75%)
(1.30%)
52
598.7
LT debtkr M
42.00
45.69
46.59
46.08
51.04
57.44
56.04
61.11
65.09
62.94
224.9
4.28%
4.46%
50
Cost of revenue
9.27%
0.99×
Operating expenses
9.38%
1.00×
Property and equipment
18.85%
Goodwill & intangibles
16.42%