6.782
Revenuekr M
3.630
3.954
4.339
4.603
5.054
5.524
6.048
6.423
6.837
7.433
7.524
8.02%
8.55%
28
3.66
Revenue growth%
25.85
28.65
27.81
28.17
29.04
30.74
32.11
31.29
29.99
32.74
6.11
31.29
29.51
94
11.21
Gross margin%
10.75
11.17
8.64
8.44
8.32
11.19
12.57
12.81
14.72
17.17
11.11
12.81
11.18
94
7.19
Operating margin%
10.60
10.60
11.24
11.88
11.13
9.99
12.54
10.17
10.47
8.58
2.82
10.17
10.60
28
2.80
Net margin%
0.40
0.40
1.00
0.40
1.51
0.97
0.40
1.49
3.52
2.38
16.41
1.49
0.98
37
16.65
P/E ratio (avg)x
14.96
13.24
11.99
10.54
10.82
10.33
10.32
9.127
8.645
9.398
37.49
9.398
10.44
92
35.16
EV/EBITx
15.05
16.81
19.27
21.42
24.37
24.75
28.44
27.63
27.40
28.58
35.54
27.63
24.56
89
18.04
FCF yield (avg)%
28.88
29.39
31.89
29.46
31.63
28.87
31.12
30.23
29.90
31.68
19.49
30.23
30.06
67
23.47
FCF margin%
15.52
15.62
17.31
15.39
14.26
16.74
19.71
22.19
23.20
24.12
12.78
22.19
17.02
76
0.497
FCF / Net incomex
1.592
1.453
1.396
1.345
1.248
1.289
1.262
1.352
1.416
1.404
0.284
1.352
1.374
50
5.35
ROIC%
28.10
28.70
28.89
28.35
25.48
22.65
24.07
23.68
23.95
24.86
28.59
23.95
25.17
89
19.68
Return on equity%
12.02
11.61
11.43
14.08
16.89
16.17
19.06
16.66
14.84
12.67
9.55
16.17
14.46
9
29.92
Return on assets%
22.65
23.07
21.32
23.05
24.76
27.39
29.72
27.74
28.89
29.22
22.97
28.89
26.08
59
36.17
EPSkr
22.94
20.76
22.75
25.11
22.47
22.86
25.11
22.65
20.75
22.11
38.60
(0.33%)
0.50%
—
19.06
EPS growth%
1.51
0.40
0.40
0.40
0.40
1.70
2.01
5.00
5.84
5.51
16.77
5.00
1.60
52
40.09
Bookvalue per shkr
24.83
21.80
23.90
22.93
22.35
22.96
21.30
18.64
16.55
16.32
41.63
(6.10%)
(3.14%)
—
41.94
FCF per sharekr
43.86
49.36
55.05
52.90
53.73
63.54
73.89
84.85
88.35
100.23
12.29
13.28%
10.13%
—
29.08
Dividend per shkr
49.28
57.35
57.07
57.70
65.82
65.06
75.49
78.83
83.30
85.73
52.62
5.43%
5.24%
—
28.82
Div yield (avg)%
5.39
3.97
6.94
8.73
11.61
12.91
13.18
15.75
13.72
13.80
25.52
13.72
12.26
59
2.62
Payout ratio%
17.23
15.03
12.21
9.71
10.01
7.55
7.94
6.72
6.39
3.89
21.06
6.72
8.83
7
0.042
Shares (diluted)M
0.062
0.061
0.071
0.077
0.076
0.080
0.089
0.096
0.109
0.112
0.042
8.05%
7.15%
42
9.35
Buyback yield%
25.67
24.85
23.23
21.36
19.30
18.98
19.08
17.49
18.17
20.71
14.30
18.98
20.01
74
1.566
D/E ratiox
0.258
0.261
0.275
0.285
0.266
0.229
0.208
0.195
0.187
0.178
0.949
0.195
0.244
59
4.253
Enterprise valuekr M
5.887
6.871
7.356
8.242
9.155
9.495
9.411
9.384
10.53
12.52
0.570
6.46%
9.16%
90
4.993
LT debtkr M
1.546
1.587
1.505
1.677
1.532
1.677
1.538
1.702
1.667
1.523
6.636
(0.12%)
0.40%
60
Cost of revenue
8.37%
0.98×
Operating expenses
8.39%
0.99×
Property and equipment
17.41%