144.6
Revenuekr M
332.8
331.6
337.6
338.5
343.3
342.4
352.1
349.9
351.2
352.0
161.2
0.51%
0.93%
74
13.66
Revenue growth%
27.14
27.99
26.65
24.40
26.52
24.22
25.35
24.67
25.17
24.69
8.69
24.69
25.26
81
21.47
Gross margin%
9.27
6.62
7.76
7.07
7.30
7.32
8.04
6.53
7.49
7.81
4.83
7.49
7.41
78
5.49
Operating margin%
3.18
4.57
5.74
6.74
7.74
8.84
11.72
8.95
7.43
6.68
10.01
8.84
7.08
43
29.11
Net margin%
10.22
9.20
10.35
9.82
9.82
8.74
8.28
8.03
8.54
5.70
7.03
8.28
8.97
25
36.86
P/E ratio (avg)x
33.72
34.88
40.10
46.09
47.02
50.63
56.17
61.56
70.42
74.38
36.69
61.56
48.82
52
23.78
EV/EBITx
19.45
20.07
22.65
22.16
25.53
27.53
26.46
26.94
28.36
32.27
17.82
27.53
26.00
48
9.48
FCF yield (avg)%
18.25
16.53
18.80
21.29
19.91
18.55
21.31
22.71
25.65
28.53
22.93
22.71
20.60
75
17.33
FCF margin%
22.26
20.95
21.46
21.87
20.32
20.09
20.06
22.61
20.91
20.13
27.84
20.13
20.93
21
0.407
FCF / Net incomex
1.068
0.968
1.056
0.966
1.027
0.928
0.946
1.043
1.136
1.227
1.570
1.043
1.035
51
23.22
ROIC%
26.96
29.77
31.57
29.67
27.20
27.50
29.29
26.66
27.15
27.41
18.72
27.41
27.45
78
12.15
Return on equity%
17.60
20.41
17.50
18.73
16.34
15.92
15.87
13.46
11.43
8.67
12.25
13.46
16.13
33
20.40
Return on assets%
24.47
22.25
20.82
21.85
18.86
16.34
15.86
18.86
16.64
16.18
2.16
16.34
18.86
46
3.53
EPSkr
4.67
4.64
4.43
4.85
4.71
4.68
5.28
6.14
6.75
6.87
3.93
7.85%
3.98%
—
9.03
EPS growth%
23.98
22.47
24.75
25.80
24.18
21.95
22.85
23.43
25.72
23.33
16.99
23.33
23.71
12
6.86
Bookvalue per shkr
1.55
1.49
1.43
1.45
1.42
1.56
1.56
1.67
1.59
1.71
1.98
3.68%
1.38%
—
5.82
FCF per sharekr
5.52
5.29
5.09
5.34
4.81
4.94
5.44
5.54
5.89
5.97
5.11
4.40%
0.07%
—
2.04
Dividend per shkr
2.14
2.13
2.24
2.32
2.27
2.05
2.29
2.34
2.36
2.23
4.40
(0.41%)
0.80%
—
20.95
Div yield (avg)%
17.08
16.68
15.69
14.56
16.47
18.47
17.62
14.71
15.31
17.46
12.46
17.46
16.57
54
17.58
Payout ratio%
3.62
2.18
3.79
6.15
5.66
5.62
7.68
6.03
5.95
7.73
12.85
6.03
5.80
28
18.35
Shares (diluted)M
20.06
19.08
20.03
19.77
22.47
23.46
26.18
24.66
24.61
25.97
18.45
2.94%
3.16%
67
27.81
Buyback yield%
5.17
8.07
9.08
8.70
6.13
3.86
3.79
1.13
3.29
0.98
27.42
3.29
4.51
40
1.759
D/E ratiox
0.915
0.911
0.910
0.955
0.930
0.912
0.957
0.952
1.076
0.972
1.431
0.957
0.941
6
260.1
Enterprise valuekr M
181.5
194.8
218.7
254.3
285.0
296.7
342.6
405.5
460.7
480.7
212.3
11.02%
11.31%
6
238.7
LT debtkr M
74.99
79.72
80.84
83.49
89.80
90.15
82.78
80.94
90.94
97.42
261.8
1.64%
2.45%
10
Cost of revenue
0.80%
0.99×
Operating expenses
0.79%
0.99×
Cash and investments
18.22%
Property and equipment
18.07%
Spread over hurdle
90.98%