123.8
Revenuekr M
144.3
148.6
154.0
160.2
160.9
162.4
164.3
163.4
169.5
138.5
129.9
1.14%
2.03%
88
13.46
Revenue growth%
35.29
34.97
33.45
32.64
34.58
32.72
31.99
31.44
32.08
6.03
25.10
32.08
33.08
71
6.98
Gross margin%
4.30
2.87
5.44
3.43
1.27
0.40
0.92
0.40
0.40
26.49
24.03
0.40
2.07
61
22.75
Operating margin%
13.97
11.84
11.41
13.80
14.57
12.23
10.29
11.23
11.63
19.67
19.14
11.63
12.03
86
21.89
Net margin%
14.69
17.40
18.15
20.35
19.47
18.74
17.77
17.54
19.31
16.85
5.99
18.74
17.96
83
32.04
P/E ratio (avg)x
27.97
27.56
30.56
30.46
33.19
33.47
33.10
37.69
37.22
6.906
25.20
33.47
31.83
20
18.49
EV/EBITx
41.09
42.14
47.57
53.01
59.51
69.39
80.44
78.06
75.82
22.86
8.231
75.82
56.26
37
23.42
FCF yield (avg)%
28.70
25.98
27.12
28.68
26.34
28.51
25.72
27.64
27.55
21.88
22.86
27.55
27.59
30
22.02
FCF margin%
12.29
11.28
13.74
12.45
12.19
12.07
13.73
16.15
13.80
19.81
25.72
13.73
12.37
21
1.070
FCF / Net incomex
1.605
1.592
1.621
1.639
1.920
1.979
2.053
2.125
2.345
0.611
0.469
2.053
1.780
63
26.91
ROIC%
29.62
28.46
26.21
26.09
28.70
29.96
27.65
26.14
23.74
22.59
22.68
27.65
27.29
46
23.22
Return on equity%
19.91
22.08
24.04
23.06
22.68
20.67
21.79
20.33
19.86
8.95
27.42
20.67
21.94
53
2.27
Return on assets%
18.92
21.87
21.20
22.60
21.48
21.51
20.85
21.54
18.73
18.26
26.65
21.48
21.34
34
7.34
EPSkr
3.43
3.51
3.38
3.95
3.86
4.34
4.94
4.75
5.04
7.70
8.88
5.02%
3.83%
—
5.22
EPS growth%
22.38
19.64
18.72
21.18
20.56
23.28
22.81
24.68
24.78
12.33
14.07
23.28
22.60
10
5.96
Bookvalue per shkr
23.15
26.91
27.23
31.02
33.48
35.79
39.29
37.05
39.87
3.78
6.91
5.15%
6.91%
—
6.35
FCF per sharekr
6.64
6.78
6.90
6.35
5.81
5.14
4.74
4.50
4.41
12.35
17.52
(7.04%)
(5.14%)
—
12.38
Dividend per shkr
20.98
20.22
21.67
21.38
23.59
22.75
22.29
25.49
24.30
16.40
2.83
2.60%
2.25%
—
25.89
Div yield (avg)%
8.27
8.04
8.56
10.67
10.24
12.37
12.51
12.93
11.96
11.78
27.75
12.37
10.45
80
21.54
Payout ratio%
8.84
8.95
10.86
11.87
10.15
9.66
12.33
9.85
10.85
10.55
17.24
10.15
10.08
47
7.845
Shares (diluted)M
9.454
9.118
10.54
10.64
12.53
13.21
13.54
13.02
13.86
7.689
7.938
5.42%
4.08%
88
7.44
Buyback yield%
19.34
18.99
19.81
21.50
21.44
23.50
23.22
22.87
20.55
15.61
7.00
22.87
21.00
21
1.043
D/E ratiox
0.088
0.095
0.095
0.084
0.088
0.086
0.078
0.081
0.090
0.865
1.128
0.086
0.088
50
108.8
Enterprise valuekr M
66.83
62.55
58.12
59.07
56.76
60.23
60.87
63.01
68.52
24.61
169.8
3.01%
0.56%
31
67.37
LT debtkr M
197.9
189.8
188.2
197.5
204.4
242.3
275.7
284.1
328.5
41.21
75.25
10.71%
6.31%
66
Cost of revenue
2.31%
1.03×
Operating expenses
1.85%
0.98×
Goodwill & intangibles
20.25%
Cash and investments
18.67%
Spread over hurdle
22.48%