67.32
Revenuekr M
67.73
72.86
77.70
80.27
85.02
91.59
96.56
101.0
107.6
114.9
73.93
6.20%
5.96%
8
11.99
Revenue growth%
15.33
16.22
16.26
14.44
16.61
17.11
15.21
13.69
15.04
17.84
25.55
15.21
15.77
44
8.59
Gross margin%
10.94
12.90
13.63
14.31
12.55
12.36
13.45
15.65
14.22
12.39
11.11
13.45
13.17
91
8.02
Operating margin%
23.72
23.79
25.57
26.31
28.70
30.00
32.98
32.65
31.64
30.53
29.82
31.64
29.35
53
19.00
Net margin%
10.43
11.08
8.87
11.23
13.15
12.59
15.46
15.83
15.27
18.13
13.81
15.46
12.87
33
36.18
P/E ratio (avg)x
41.52
46.58
49.53
48.46
47.57
54.03
53.05
53.65
58.41
68.37
15.32
54.03
51.29
90
7.998
EV/EBITx
8.876
9.514
11.07
10.42
11.19
11.67
12.63
14.14
14.53
14.58
14.19
14.14
11.43
64
27.42
FCF yield (avg)%
26.45
25.20
24.73
22.32
21.00
18.05
19.38
16.83
17.63
15.78
10.48
17.63
20.19
25
11.92
FCF margin%
23.73
22.88
21.29
21.88
20.32
22.31
20.13
18.90
19.01
19.51
8.12
19.51
20.80
74
0.483
FCF / Net incomex
1.419
1.422
1.684
1.701
1.758
1.746
1.894
1.893
2.052
2.291
0.617
1.894
1.752
44
14.18
ROIC%
17.96
19.46
22.20
20.00
20.15
20.47
22.80
21.27
19.70
16.78
24.20
20.47
20.08
70
25.63
Return on equity%
27.00
24.71
25.97
23.88
25.83
23.01
22.61
24.43
24.00
21.11
23.06
23.01
24.22
9
13.96
Return on assets%
6.95
8.83
7.48
8.62
8.22
10.20
12.35
9.56
6.60
6.85
26.29
9.56
8.42
90
3.22
EPSkr
4.60
4.86
4.53
4.72
4.61
4.43
4.85
4.83
4.86
4.89
3.57
1.21%
—
—
9.60
EPS growth%
24.38
25.16
25.76
23.03
21.42
22.74
25.59
24.63
23.16
26.01
13.67
24.63
24.50
23
3.01
Bookvalue per shkr
4.54
5.54
6.44
7.85
9.27
10.94
11.16
13.57
13.56
16.30
2.50
11.96%
15.82%
—
3.89
FCF per sharekr
5.06
4.87
4.87
4.85
4.77
5.21
5.01
4.67
5.31
5.70
4.19
3.62%
1.79%
—
4.37
Dividend per shkr
4.89
4.89
5.39
5.30
4.90
4.47
4.19
4.66
4.84
4.85
1.79
(0.19%)
(0.95%)
—
23.92
Div yield (avg)%
27.01
24.03
22.36
19.43
19.81
19.88
17.73
14.74
15.74
16.03
18.54
16.03
19.62
59
10.32
Payout ratio%
16.83
15.20
16.72
16.47
15.11
13.00
14.27
14.15
14.75
11.76
13.72
14.15
14.93
59
20.74
Shares (diluted)M
16.99
15.15
16.90
16.80
17.16
19.35
21.51
19.32
17.73
19.76
21.53
2.86%
2.09%
49
15.81
Buyback yield%
10.38
10.93
11.60
14.07
16.99
14.38
13.60
11.60
10.06
8.20
3.42
11.60
11.60
43
1.037
D/E ratiox
0.669
0.648
0.679
0.663
0.588
0.609
0.661
0.729
0.712
0.657
0.182
0.661
0.662
93
70.15
Enterprise valuekr M
121.0
121.0
137.4
142.9
133.5
126.2
131.4
128.1
116.4
119.1
60.47
(2.25%)
(0.07%)
58
13.79
LT debtkr M
14.82
15.77
14.81
14.99
15.25
15.04
14.85
14.33
13.46
12.77
37.14
(3.49%)
(0.41%)
93
Cost of revenue
5.88%
0.99×
Operating expenses
5.87%
0.99×
Property and equipment
17.00%