124.7
Revenuekr M
74.03
77.60
81.71
85.33
91.35
97.67
103.9
110.2
116.6
123.4
134.5
6.21%
5.76%
59
29.30
Revenue growth%
25.67
27.32
27.27
24.60
26.41
23.76
26.10
28.09
29.99
30.49
15.26
28.09
26.84
36
21.75
Gross margin%
18.03
17.91
19.72
19.91
21.97
19.43
20.45
22.04
24.30
26.23
19.99
22.04
20.18
30
27.38
Operating margin%
21.77
22.15
21.11
21.06
21.80
23.21
24.24
25.15
26.91
29.09
21.70
25.15
22.68
23
23.59
Net margin%
17.57
17.68
20.56
19.95
21.29
22.41
19.48
21.82
20.70
22.73
23.70
21.82
20.63
7
6.624
P/E ratio (avg)x
25.52
27.97
24.97
27.01
26.18
28.24
26.91
28.65
28.02
26.91
30.44
28.02
26.96
17
30.27
EV/EBITx
25.39
26.05
25.62
23.98
21.95
20.72
21.47
21.28
22.42
24.07
15.37
21.47
23.20
38
16.73
FCF yield (avg)%
5.60
5.52
2.62
3.49
3.14
2.40
3.48
4.80
4.46
2.74
7.18
3.48
3.48
19
9.58
FCF margin%
18.28
19.68
18.96
20.50
23.27
22.27
20.22
20.28
19.36
20.96
14.53
20.28
20.25
59
0.335
FCF / Net incomex
0.240
0.279
0.282
0.289
0.341
0.373
0.378
0.371
0.375
0.429
1.603
0.375
0.356
50
2.80
ROIC%
14.31
16.93
16.18
14.61
15.14
17.55
17.44
19.07
19.01
19.66
2.93
19.01
17.19
65
26.48
Return on equity%
33.83
34.49
36.09
33.43
33.39
34.20
33.00
34.35
32.77
33.61
4.85
33.61
33.72
44
20.81
Return on assets%
22.29
23.64
25.11
22.93
19.98
17.88
16.30
18.16
18.72
18.91
25.31
18.16
19.45
24
0.12
EPSkr
0.38
0.44
0.45
0.47
0.50
0.58
0.67
0.67
0.76
0.87
0.13
11.42%
9.22%
—
4.54
EPS growth%
14.78
15.05
17.61
17.39
15.50
17.20
15.86
14.27
12.88
13.07
19.32
14.27
15.28
83
0.29
Bookvalue per shkr
0.32
0.32
0.31
0.34
0.36
0.34
0.38
0.41
0.44
0.48
0.18
6.06%
5.08%
—
0.36
FCF per sharekr
0.36
0.39
0.44
0.44
0.46
0.49
0.48
0.48
0.54
0.57
0.33
4.36%
5.34%
—
0.35
Dividend per shkr
0.16
0.17
0.18
0.19
0.20
0.20
0.22
0.24
0.26
0.23
0.45
2.98%
3.57%
—
10.31
Div yield (avg)%
14.77
12.75
13.02
11.70
8.91
6.84
3.95
4.38
6.71
7.88
16.12
6.71
8.39
57
2.96
Payout ratio%
9.18
11.30
12.66
13.92
14.62
12.23
9.29
7.13
5.00
6.51
7.99
7.13
10.30
35
292.9
Shares (diluted)M
345.2
361.7
414.6
447.3
428.3
465.2
508.7
503.1
480.6
491.5
282.4
2.79%
3.43%
37
23.92
Buyback yield%
9.40
7.00
5.71
4.06
5.12
6.95
8.84
10.94
11.99
14.54
17.16
10.94
7.92
78
0.545
D/E ratiox
0.817
0.818
0.837
0.934
0.963
1.089
1.086
1.141
1.297
1.427
1.544
1.141
1.025
87
37.13
Enterprise valuekr M
221.3
255.7
270.9
274.9
320.4
338.3
331.4
329.0
316.0
320.7
13.49
0.01%
4.89%
76
121.4
LT debtkr M
127.5
142.6
149.2
136.2
124.8
136.3
135.1
134.4
128.0
130.0
135.6
0.81%
1.00%
29
Cost of revenue
5.59%
0.98×
Operating expenses
5.94%
1.02×
Property and equipment
19.38%
Goodwill & intangibles
15.74%
Spread over hurdle
16.95%