133.8
Revenuekr M
83.31
92.04
101.2
110.7
118.9
130.6
138.8
152.9
169.1
184.6
138.8
9.19%
9.26%
28
23.35
Revenue growth%
33.75
34.40
33.37
33.87
33.24
35.86
33.08
32.29
32.94
32.24
17.67
32.94
33.30
86
27.79
Gross margin%
8.18
10.58
7.73
4.97
3.10
4.07
5.78
4.79
4.46
6.42
10.62
4.79
5.38
23
5.67
Operating margin%
21.02
23.35
23.81
25.72
23.45
23.21
20.64
18.98
18.95
19.29
24.86
19.29
22.11
32
23.21
Net margin%
15.99
18.25
18.60
15.64
13.13
15.10
12.68
14.10
14.99
13.46
5.30
14.10
15.05
32
32.46
P/E ratio (avg)x
34.53
34.78
32.72
31.43
30.00
31.48
31.18
30.05
26.55
25.42
17.03
30.05
31.30
61
17.47
EV/EBITx
21.75
19.55
20.40
18.58
20.27
19.76
19.26
20.39
18.93
17.79
32.94
19.26
19.65
64
2.93
FCF yield (avg)%
24.79
22.61
22.48
24.82
23.06
24.12
21.83
24.43
26.66
26.99
27.77
24.43
24.28
94
22.33
FCF margin%
16.60
15.46
13.60
12.52
13.16
13.72
13.30
11.10
9.81
10.60
25.47
11.10
13.23
60
1.523
FCF / Net incomex
2.067
2.315
2.777
2.814
2.785
2.816
3.011
3.105
3.174
3.156
1.072
3.105
2.815
73
27.81
ROIC%
20.68
23.33
23.75
25.47
24.82
22.10
24.77
24.95
21.98
23.59
17.37
23.59
23.67
67
11.17
Return on equity%
7.93
10.27
7.83
6.27
8.30
10.26
12.79
12.54
11.63
12.77
12.63
12.54
10.27
26
13.01
Return on assets%
29.98
31.65
34.34
36.29
33.88
33.64
32.22
33.15
33.94
34.51
9.65
33.64
33.76
33
0.26
EPSkr
0.38
0.40
0.41
0.36
0.35
0.35
0.30
0.31
0.28
0.29
0.27
(3.76%)
(3.38%)
—
3.85
EPS growth%
9.84
12.79
13.30
14.12
15.76
15.41
13.97
13.66
16.27
15.67
14.86
15.41
14.05
72
0.38
Bookvalue per shkr
0.23
0.20
0.22
0.24
0.21
0.20
0.18
0.17
0.18
0.17
0.74
(3.89%)
(2.81%)
—
0.33
FCF per sharekr
0.25
0.23
0.20
0.20
0.21
0.19
0.19
0.19
0.16
0.17
0.44
(4.70%)
(4.07%)
—
0.47
Dividend per shkr
0.12
0.11
0.09
0.09
0.09
0.09
0.09
0.08
0.09
0.09
0.18
0.73%
(2.01%)
—
12.23
Div yield (avg)%
21.80
20.87
21.73
19.17
16.95
15.57
16.48
14.15
15.55
13.60
22.48
15.55
16.71
24
18.75
Payout ratio%
9.79
10.21
10.14
12.42
14.02
12.67
13.55
14.89
13.16
14.10
23.86
13.55
12.91
83
39.75
Shares (diluted)M
33.54
30.30
28.41
25.93
23.30
21.98
23.42
23.17
23.88
23.97
38.79
0.57%
(3.28%)
35
2.78
Buyback yield%
30.64
29.51
27.11
27.42
27.38
27.91
28.46
26.52
26.59
25.02
24.46
26.59
27.40
60
0.776
D/E ratiox
1.945
1.867
1.945
2.227
2.519
2.726
2.995
3.180
3.172
3.374
0.624
3.172
2.623
77
124.0
Enterprise valuekr M
37.30
38.16
41.03
42.10
41.87
46.58
48.60
48.99
54.32
60.32
106.1
7.57%
6.16%
83
113.1
LT debtkr M
74.27
78.85
76.04
75.65
81.23
75.87
81.01
90.45
92.16
89.84
13.99
2.04%
3.04%
10
Cost of revenue
9.08%
0.98×
Operating expenses
9.68%
1.04×
Cash and investments
17.62%
Goodwill & intangibles
14.75%