49.81
Revenuekr M
294.4
313.1
342.1
377.0
408.3
435.3
476.2
516.3
565.0
621.6
53.23
8.77%
8.55%
28
7.45
Revenue growth%
21.12
23.16
22.11
20.57
21.87
23.80
21.65
23.39
25.02
23.31
16.73
23.39
22.63
8
14.58
Gross margin%
11.61
10.63
12.60
15.52
12.63
13.71
16.18
17.59
17.47
16.31
20.03
16.31
14.62
81
29.64
Operating margin%
23.33
20.53
21.84
19.30
19.24
20.52
20.70
22.53
22.56
21.35
8.75
21.35
21.03
57
29.74
Net margin%
14.69
17.20
16.27
18.13
19.08
17.69
14.71
11.72
9.48
10.17
29.98
11.72
15.49
39
33.50
P/E ratio (avg)x
68.07
79.09
91.15
105.2
124.1
135.8
152.4
183.8
214.1
238.5
16.77
183.8
130.0
68
28.72
EV/EBITx
53.47
57.91
63.07
76.41
83.79
100.7
99.16
106.4
106.4
119.3
36.53
106.4
91.48
73
17.07
FCF yield (avg)%
11.52
12.01
11.59
11.34
11.36
10.19
9.74
6.86
9.67
8.98
26.04
9.67
10.76
57
7.53
FCF margin%
25.62
23.02
21.12
20.02
19.37
20.24
21.19
23.94
22.39
21.17
22.11
21.19
21.18
85
0.651
FCF / Net incomex
0.486
0.465
0.483
0.554
0.583
0.544
0.580
0.630
0.696
0.712
0.453
0.630
0.567
92
24.05
ROIC%
11.92
11.10
12.00
10.44
8.32
5.40
4.84
6.19
8.18
8.86
3.47
6.19
8.59
30
29.38
Return on equity%
21.52
20.91
21.44
22.38
21.35
20.16
18.22
18.92
16.47
18.90
10.96
18.90
20.53
52
24.22
Return on assets%
23.94
24.29
26.63
27.40
29.71
27.62
28.97
29.97
32.58
35.03
20.99
29.97
28.30
37
1.23
EPSkr
1.36
1.32
1.45
1.37
1.55
1.43
1.53
1.44
1.58
1.42
1.34
(1.68%)
0.20%
—
22.13
EPS growth%
28.22
27.24
29.52
30.71
30.27
28.96
27.66
29.79
31.17
34.13
26.69
29.79
29.66
93
1.04
Bookvalue per shkr
0.51
0.54
0.61
0.65
0.71
0.70
0.69
0.67
0.62
0.57
0.66
(4.16%)
0.78%
—
0.50
FCF per sharekr
1.18
1.23
1.35
1.42
1.43
1.69
1.99
1.93
2.01
2.36
0.36
10.60%
8.46%
—
0.43
Dividend per shkr
0.63
0.60
0.56
0.61
0.56
0.56
0.52
0.58
0.53
0.56
0.72
(0.08%)
(0.47%)
—
5.98
Div yield (avg)%
9.78
12.33
11.78
13.31
15.03
13.43
13.36
15.80
17.81
18.31
28.46
15.80
13.40
31
14.31
Payout ratio%
2.13
1.60
0.40
0.40
1.18
1.75
0.64
0.40
2.11
4.65
9.67
1.75
1.39
62
319.6
Shares (diluted)M
438.6
483.5
525.9
586.8
557.0
612.3
715.9
774.4
908.7
983.5
331.7
12.04%
8.44%
24
3.58
Buyback yield%
18.07
19.54
20.27
18.15
18.22
17.10
18.71
19.35
19.29
19.43
24.66
19.29
19.00
57
0.815
D/E ratiox
1.487
1.708
1.970
2.221
2.205
2.614
2.559
2.990
3.059
3.357
1.626
2.990
2.390
52
422.2
Enterprise valuekr M
323.6
358.4
373.4
351.1
333.9
333.0
310.6
290.0
262.9
295.1
328.9
(2.44%)
0.31%
14
51.44
LT debtkr M
508.6
490.8
480.0
547.5
568.7
581.8
667.0
714.3
835.1
937.7
487.2
10.52%
5.93%
75
Cost of revenue
8.23%
0.97×
Operating expenses
10.06%
1.15×
Property and equipment
18.43%
Spread over hurdle
14.96%