330.7
Revenuekr M
521.4
538.3
549.5
563.8
572.2
593.3
596.3
621.7
642.4
647.3
364.9
2.50%
2.69%
64
19.41
Revenue growth%
6.73
9.28
8.93
7.89
8.63
7.99
7.45
8.15
7.36
9.17
19.81
7.99
8.07
30
13.38
Gross margin%
6.68
5.60
4.42
5.49
7.03
8.38
11.33
10.45
9.22
6.93
10.93
9.22
6.98
9
20.67
Operating margin%
14.23
15.91
14.36
13.41
12.26
9.40
11.83
12.22
12.09
12.17
13.98
12.09
12.24
30
14.93
Net margin%
10.88
10.66
10.19
9.43
11.92
13.68
12.58
11.84
13.39
13.04
16.08
13.04
11.88
23
14.35
P/E ratio (avg)x
11.90
12.46
11.28
12.09
11.43
11.06
9.951
10.58
11.30
10.68
30.41
10.68
11.29
19
7.127
EV/EBITx
9.455
10.05
10.04
11.41
12.16
13.32
15.10
15.74
15.89
15.77
33.13
15.74
12.74
36
20.79
FCF yield (avg)%
10.77
9.94
11.13
13.89
15.64
13.04
14.40
16.81
18.40
20.52
24.99
16.81
14.14
27
27.73
FCF margin%
9.75
9.13
9.43
10.53
10.77
12.97
15.78
15.58
13.13
10.63
17.69
13.13
10.70
21
1.102
FCF / Net incomex
1.564
1.640
1.773
1.912
1.873
1.736
1.861
1.846
1.927
1.896
0.448
1.861
1.853
60
16.34
ROIC%
17.52
18.69
17.02
17.06
17.93
19.14
16.70
15.12
17.20
19.42
13.08
17.20
17.36
89
7.00
Return on equity%
25.78
26.64
28.36
27.35
25.16
27.96
29.58
29.44
28.34
29.20
20.35
29.20
28.15
10
19.48
Return on assets%
4.18
1.75
0.40
0.40
1.46
0.40
1.88
4.03
6.95
8.51
29.68
4.03
1.81
10
6.98
EPSkr
4.75
4.74
5.36
5.31
5.64
6.19
6.02
6.56
6.04
6.86
7.82
4.01%
3.05%
—
12.01
EPS growth%
17.97
18.91
17.52
19.94
20.87
20.43
18.20
18.17
17.17
17.81
5.39
18.17
18.19
80
3.91
Bookvalue per shkr
3.70
3.33
3.65
3.36
3.76
4.09
3.90
3.87
4.30
4.70
8.42
4.54%
3.22%
—
8.15
FCF per sharekr
4.93
4.96
5.11
5.37
6.33
7.18
7.38
7.56
8.39
9.67
1.22
8.85%
8.17%
—
2.27
Dividend per shkr
6.51
6.52
6.24
5.78
5.26
4.67
5.11
5.19
5.74
5.78
3.90
1.90%
(0.75%)
—
28.20
Div yield (avg)%
6.96
8.21
7.42
5.21
2.25
2.89
2.42
3.23
0.45
0.40
13.15
2.42
3.06
47
19.72
Payout ratio%
14.89
15.25
12.94
15.80
15.16
13.15
15.26
17.23
15.01
15.14
5.66
15.14
15.15
78
61.59
Shares (diluted)M
72.16
75.32
82.02
87.96
93.72
100.5
106.8
112.0
115.5
127.0
61.61
6.27%
6.33%
34
17.23
Buyback yield%
10.94
10.17
9.70
11.56
8.59
9.35
12.29
10.22
7.99
7.06
7.01
9.35
9.94
10
1.737
D/E ratiox
1.522
1.620
1.853
2.153
2.045
2.396
2.800
2.941
2.836
3.150
1.301
2.836
2.275
52
456.6
Enterprise valuekr M
337.8
325.2
322.0
348.5
365.3
407.6
397.6
378.5
340.3
324.5
504.5
(2.34%)
(0.87%)
64
0.153
LT debtkr B
0.774
0.932
1.131
1.169
1.419
1.431
1.575
1.615
1.899
2.192
0.300
9.08%
12.47%
83
Cost of revenue
2.48%
0.98×
Operating expenses
2.79%
1.01×
Property and equipment
20.63%