339.2
Revenuekr M
222.8
236.0
259.8
281.8
303.4
329.7
355.6
386.8
418.4
442.8
346.0
7.86%
7.80%
44
29.50
Revenue growth%
6.87
8.26
7.59
8.54
9.36
9.84
7.98
9.38
8.27
6.94
10.01
8.27
8.26
12
21.27
Gross margin%
1.49
0.40
0.40
1.51
1.36
0.53
0.40
0.40
2.32
1.74
28.72
0.53
0.95
36
25.89
Operating margin%
25.40
25.69
28.44
29.35
29.61
27.37
28.90
30.07
30.58
28.75
18.98
28.90
28.82
87
10.79
Net margin%
10.31
9.50
9.97
8.91
7.51
6.25
3.38
5.54
4.59
6.95
29.40
5.54
7.23
5
11.14
P/E ratio (avg)x
25.84
24.64
23.13
24.75
26.69
27.37
29.49
31.98
33.92
38.55
28.73
31.98
27.03
54
19.29
EV/EBITx
29.08
29.71
26.49
25.59
25.39
23.00
25.06
27.44
24.54
22.60
8.526
24.54
25.49
25
17.14
FCF yield (avg)%
23.05
25.84
25.49
25.82
28.69
30.66
31.56
31.08
30.01
27.25
12.81
30.66
27.97
74
5.20
FCF margin%
4.17
4.27
7.13
8.63
10.73
8.71
10.32
7.61
10.03
10.66
23.37
10.03
8.67
64
1.517
FCF / Net incomex
1.412
1.381
1.428
1.454
1.238
1.085
1.072
0.913
0.943
0.990
1.017
0.990
1.162
53
21.74
ROIC%
4.33
2.63
0.40
0.40
0.40
2.55
0.40
0.85
0.40
0.40
26.05
0.40
0.40
51
8.45
Return on equity%
9.43
10.30
8.50
10.80
13.01
13.17
13.91
12.76
13.14
14.12
10.56
13.17
12.89
89
15.02
Return on assets%
21.05
20.48
19.96
20.05
18.31
20.78
18.71
19.74
19.28
21.56
5.51
19.74
20.00
73
3.45
EPSkr
6.78
7.22
7.90
8.24
7.70
7.30
6.98
6.22
5.61
5.23
3.78
(7.43%)
(2.61%)
—
28.82
EPS growth%
26.38
23.51
26.31
28.59
31.28
31.58
32.16
33.15
31.50
30.46
5.93
31.58
30.87
95
4.19
Bookvalue per shkr
3.05
3.34
3.51
4.09
4.13
4.55
5.16
5.91
6.65
7.82
3.89
13.59%
10.31%
—
2.05
FCF per sharekr
5.27
5.76
5.32
4.90
5.55
6.41
7.43
7.49
7.22
8.06
6.37
7.73%
3.51%
—
8.77
Dividend per shkr
7.01
7.26
6.64
6.83
7.14
7.89
8.63
8.57
7.90
7.82
4.36
1.85%
1.28%
—
29.50
Div yield (avg)%
31.65
28.77
31.05
28.86
27.00
24.08
21.42
23.51
22.78
25.60
25.28
23.51
26.30
93
12.84
Payout ratio%
30.95
30.73
30.16
31.93
31.16
28.84
27.26
24.36
27.24
26.84
7.65
27.24
29.50
18
28.99
Shares (diluted)M
40.36
44.62
45.50
40.79
42.47
41.74
47.38
53.15
54.93
57.02
28.57
6.07%
4.03%
22
26.80
Buyback yield%
19.11
18.85
19.70
22.66
21.37
20.75
18.12
20.82
19.55
21.72
3.95
20.75
20.22
75
0.661
D/E ratiox
0.826
0.770
0.760
0.719
0.655
0.607
0.663
0.631
0.601
0.622
0.731
0.622
0.659
46
41.66
Enterprise valuekr M
172.2
171.2
157.2
142.0
150.3
132.5
136.5
140.4
125.5
121.5
347.7
(4.17%)
(4.39%)
90
72.65
LT debtkr M
127.3
131.4
116.1
113.3
100.9
109.4
96.59
101.3
109.4
115.8
239.8
2.79%
(1.39%)
60
Cost of revenue
7.64%
0.98×
Operating expenses
8.86%
1.10×
Cash and investments
15.74%
Property and equipment
15.39%