141.8
Revenuekr M
88.69
94.16
98.66
107.5
116.4
121.5
130.9
140.0
146.7
155.1
146.0
5.90%
6.44%
47
11.85
Revenue growth%
17.24
15.14
13.82
11.63
9.34
10.40
10.55
8.54
6.38
8.12
5.11
8.54
10.47
21
15.96
Gross margin%
10.07
11.84
13.78
14.11
11.77
13.01
13.95
14.79
14.44
14.29
15.90
14.29
13.87
90
18.85
Operating margin%
12.97
11.94
9.96
12.36
13.86
10.97
9.07
11.54
12.74
15.43
24.13
11.54
12.15
45
18.43
Net margin%
18.41
21.14
21.69
23.76
22.28
19.33
20.36
21.05
19.54
22.27
5.44
20.36
21.10
69
35.45
P/E ratio (avg)x
25.52
24.26
23.50
26.46
26.10
30.81
29.64
32.45
37.49
37.24
6.764
32.45
28.05
34
23.84
EV/EBITx
20.82
19.36
20.44
20.06
19.64
21.23
23.15
21.15
23.10
25.78
28.18
23.10
20.98
21
15.52
FCF yield (avg)%
14.59
12.13
14.51
17.24
15.55
14.32
16.00
13.64
11.84
9.35
2.93
13.64
14.41
34
12.31
FCF margin%
11.22
9.82
11.55
11.24
10.73
11.35
9.85
9.02
8.75
9.53
26.46
9.53
10.29
46
0.962
FCF / Net incomex
0.192
0.203
0.208
0.247
0.283
0.302
0.295
0.319
0.380
0.417
0.192
0.319
0.289
32
15.32
ROIC%
22.00
23.11
20.39
18.95
16.56
17.86
19.29
16.51
13.64
12.13
25.25
16.51
18.41
25
18.78
Return on equity%
18.71
17.41
19.49
20.98
18.70
17.67
20.23
17.72
19.27
18.79
19.86
18.79
18.75
61
4.15
Return on assets%
26.61
24.18
22.68
23.79
21.56
23.07
21.80
23.34
21.30
22.34
21.61
22.34
22.88
77
4.25
EPSkr
2.53
2.53
2.69
3.21
3.20
3.23
3.84
4.44
5.34
6.17
4.34
14.06%
9.93%
—
3.04
EPS growth%
28.17
30.10
32.81
33.78
35.30
32.57
31.83
29.86
29.11
30.23
10.27
30.23
31.03
17
3.36
Bookvalue per shkr
5.87
6.55
7.21
7.80
7.40
8.13
7.66
7.92
9.24
9.86
0.83
5.92%
6.77%
—
4.98
FCF per sharekr
8.99
10.88
12.60
14.14
17.00
20.25
20.33
20.73
21.82
21.84
0.96
5.14%
11.27%
—
1.24
Dividend per shkr
5.09
5.47
4.97
4.43
4.15
4.55
5.07
5.71
5.31
5.47
5.22
5.71%
1.42%
—
2.61
Div yield (avg)%
26.42
25.26
24.63
22.24
20.25
22.30
24.10
26.26
28.19
26.53
4.30
26.26
24.94
64
13.72
Payout ratio%
1.80
0.40
0.40
0.40
1.96
1.64
0.54
1.76
0.40
0.40
23.86
0.54
0.47
11
25.60
Shares (diluted)M
19.92
22.44
24.90
28.39
30.74
29.76
27.51
26.51
28.95
27.92
24.77
(1.91%)
2.48%
47
28.92
Buyback yield%
20.18
19.91
22.56
23.94
25.49
26.33
24.23
27.15
24.34
26.20
16.37
26.20
24.29
83
1.710
D/E ratiox
0.603
0.714
0.728
0.748
0.830
0.951
1.064
1.107
1.154
1.185
0.591
1.107
0.890
16
121.5
Enterprise valuekr M
140.8
143.0
153.2
170.4
169.7
165.1
182.8
182.4
167.7
183.7
112.1
1.60%
3.67%
48
55.41
LT debtkr M
193.7
213.6
211.3
229.8
232.1
214.7
245.0
259.6
241.5
271.3
139.6
3.17%
4.30%
18
Cost of revenue
6.86%
1.04×
Operating expenses
6.18%
0.98×
Property and equipment
15.09%