283.4
Revenuekr M
857.4
860.4
870.0
871.2
880.6
906.2
939.8
937.3
965.7
966.2
302.2
1.87%
1.51%
60
29.35
Revenue growth%
24.73
25.66
27.86
27.04
26.48
24.41
23.36
23.61
23.60
21.31
2.71
23.60
24.57
75
12.63
Gross margin%
10.05
7.72
6.05
3.76
5.66
8.17
10.75
13.50
12.31
13.85
7.12
12.31
9.11
51
25.19
Operating margin%
7.43
5.70
4.74
1.75
0.56
0.40
1.77
4.18
3.79
3.99
17.21
3.79
3.89
28
5.46
Net margin%
16.00
16.95
17.60
15.16
14.52
16.78
14.57
17.14
20.10
18.01
10.85
17.14
16.87
23
6.879
P/E ratio (avg)x
21.99
22.37
20.80
18.65
18.25
19.74
19.77
21.80
19.37
19.22
29.23
19.74
19.75
25
25.57
EV/EBITx
20.58
21.77
20.83
23.26
24.70
27.52
27.79
27.88
26.85
29.33
21.76
27.79
25.78
89
21.92
FCF yield (avg)%
5.76
6.97
4.91
4.83
7.67
9.31
8.90
10.20
8.29
6.91
2.94
8.90
7.32
69
25.88
FCF margin%
22.93
22.06
24.81
23.65
20.76
19.10
20.62
22.13
21.68
24.63
28.84
21.68
22.09
20
1.472
FCF / Net incomex
0.997
0.904
0.917
0.929
0.848
0.913
0.984
1.076
1.159
1.039
0.527
1.039
0.957
19
27.24
ROIC%
18.43
20.60
23.59
26.04
28.31
29.88
28.07
31.05
32.64
31.79
2.47
31.05
28.19
29
13.25
Return on equity%
24.21
26.21
28.27
27.02
28.24
30.25
29.91
27.65
25.42
24.27
23.92
27.65
27.34
73
13.56
Return on assets%
11.50
8.94
6.82
9.56
11.64
9.18
8.24
9.80
7.62
5.63
11.65
8.24
9.06
71
19.37
EPSkr
19.80
20.08
19.62
20.25
20.75
19.93
21.14
18.01
16.98
14.63
19.84
(6.75%)
(2.39%)
—
29.24
EPS growth%
9.99
8.11
6.71
3.71
4.72
6.21
4.40
4.61
3.22
1.02
3.02
4.40
4.66
93
15.56
Bookvalue per shkr
34.87
37.03
42.55
50.39
58.23
57.83
68.76
72.65
74.00
73.64
38.08
4.81%
8.67%
—
12.10
FCF per sharekr
15.45
16.32
17.22
17.62
19.38
18.76
19.05
22.46
25.82
28.62
38.17
8.11%
6.15%
—
13.24
Dividend per shkr
29.27
30.45
32.02
33.63
36.89
33.03
36.07
35.35
37.16
39.91
40.06
1.58%
2.81%
—
17.21
Div yield (avg)%
25.32
24.90
25.37
23.11
23.21
25.83
26.80
25.39
24.02
22.00
13.66
25.39
25.11
38
14.42
Payout ratio%
5.47
5.21
5.13
6.11
8.34
6.16
7.63
7.86
6.02
6.21
11.70
6.21
6.14
35
18.03
Shares (diluted)M
17.98
18.91
17.22
17.02
19.17
19.79
18.50
20.81
23.14
21.67
17.99
2.48%
1.53%
28
24.88
Buyback yield%
4.12
2.77
2.29
0.40
2.37
0.40
0.40
0.63
0.40
0.40
19.06
0.40
0.52
44
0.499
D/E ratiox
1.296
1.464
1.583
1.448
1.305
1.280
1.263
1.241
1.188
1.238
0.514
1.241
1.288
32
406.7
Enterprise valuekr M
201.4
214.7
202.7
202.9
201.3
215.7
222.8
229.9
212.5
206.1
278.6
0.47%
1.04%
29
1.062
LT debtkr B
1.500
1.682
1.690
1.957
2.160
2.520
2.852
2.951
2.835
2.895
0.916
6.03%
8.71%
49
Cost of revenue
0.99%
0.95×
Operating expenses
2.31%
1.08×
Cash and investments
16.00%
Property and equipment
15.24%