144.8
Revenuekr M
76.45
82.29
88.71
93.97
101.4
107.2
113.5
121.1
129.7
138.5
160.7
6.43%
6.72%
55
18.24
Revenue growth%
10.12
10.43
8.34
10.20
13.19
15.45
14.16
14.35
13.62
11.98
25.06
14.16
12.59
31
28.42
Gross margin%
20.89
19.01
17.80
16.65
13.87
14.10
11.66
11.01
8.77
7.08
16.62
11.01
13.99
32
8.96
Operating margin%
20.98
21.43
24.28
26.14
24.61
26.15
26.55
28.45
27.31
26.06
20.64
26.55
26.10
68
9.47
Net margin%
21.18
19.58
18.90
19.51
21.41
24.22
26.92
26.41
24.58
24.36
28.77
24.58
22.82
83
19.57
P/E ratio (avg)x
18.51
18.26
19.03
18.43
16.55
17.23
15.35
15.05
15.77
17.32
27.10
15.77
17.27
93
35.09
EV/EBITx
37.29
38.85
42.47
39.67
39.73
40.54
43.31
41.34
37.30
36.40
6.976
40.54
39.70
53
26.84
FCF yield (avg)%
4.43
6.84
4.31
6.14
4.58
2.44
1.36
1.73
3.58
4.47
25.31
2.44
4.37
19
7.65
FCF margin%
2.63
0.40
2.80
5.58
7.12
4.70
4.63
7.53
7.22
8.92
10.29
7.22
5.14
86
1.280
FCF / Net incomex
0.734
0.683
0.691
0.674
0.728
0.647
0.689
0.718
0.605
0.633
0.193
0.647
0.686
29
19.57
ROIC%
14.17
15.33
18.26
20.64
22.32
24.65
26.41
24.77
24.39
23.81
9.20
24.65
23.07
27
15.30
Return on equity%
26.71
28.70
31.68
31.62
31.95
34.58
31.58
30.33
32.28
35.24
14.12
32.28
31.65
89
20.49
Return on assets%
26.28
27.95
27.08
25.14
23.50
21.94
23.22
24.75
25.45
26.41
8.43
24.75
25.30
94
0.32
EPSkr
2.76
3.18
3.43
3.37
3.31
3.49
3.70
3.86
3.76
4.26
0.33
5.16%
6.24%
—
18.37
EPS growth%
6.56
7.90
5.96
8.52
10.80
13.75
14.86
15.89
13.81
11.21
29.28
13.81
11.01
91
0.45
Bookvalue per shkr
1.40
1.36
1.47
1.50
1.60
1.49
1.37
1.50
1.39
1.54
1.93
(0.75%)
1.43%
—
1.95
FCF per sharekr
2.25
2.49
2.35
2.09
2.32
2.33
2.27
2.52
2.43
2.46
0.53
1.12%
1.58%
—
1.67
Dividend per shkr
2.68
2.74
3.24
3.80
4.31
4.85
5.63
6.46
7.06
7.46
0.35
11.62%
11.97%
—
24.74
Div yield (avg)%
8.53
7.53
9.05
11.40
11.00
12.75
12.70
11.81
12.69
15.20
2.51
12.70
11.61
8
17.42
Payout ratio%
24.98
24.60
24.76
25.90
23.20
22.56
24.87
23.85
23.67
23.31
20.14
23.67
24.22
64
87.03
Shares (diluted)M
107.5
113.3
111.4
102.7
102.3
99.13
104.6
103.2
97.73
106.8
86.67
0.86%
0.69%
91
25.63
Buyback yield%
15.02
17.15
20.07
22.82
24.13
25.98
23.06
23.49
22.61
21.40
20.14
23.06
22.71
88
0.814
D/E ratiox
1.461
1.556
1.484
1.524
1.589
1.616
1.574
1.653
1.905
2.099
0.714
1.653
1.582
58
16.47
Enterprise valuekr M
36.43
39.51
38.68
39.03
41.98
48.56
52.02
52.21
51.31
53.91
132.7
5.13%
5.50%
59
50.05
LT debtkr M
39.19
34.74
36.97
33.71
36.15
37.95
38.21
42.48
44.33
45.11
53.08
4.53%
2.26%
87
Cost of revenue
6.51%
0.98×
Operating expenses
6.96%
1.02×
Goodwill & intangibles
19.42%
Property and equipment
18.04%