191.6
Revenuekr M
470.1
500.9
529.6
564.4
598.7
642.6
700.7
750.9
819.5
865.7
209.5
7.65%
7.04%
21
7.96
Revenue growth%
7.32
9.93
12.00
11.33
14.24
11.84
12.58
13.99
13.19
11.70
26.51
12.58
11.92
79
20.14
Gross margin%
13.60
12.71
10.80
10.35
10.35
11.45
10.82
8.43
9.45
6.99
19.99
9.45
10.57
59
26.44
Operating margin%
13.53
12.54
13.86
15.84
13.35
11.86
12.99
13.41
14.52
16.66
14.91
13.41
13.47
30
4.12
Net margin%
7.61
8.81
6.88
9.38
7.74
7.86
9.68
9.28
9.69
10.36
17.84
9.68
9.04
39
37.37
P/E ratio (avg)x
17.98
15.26
13.88
14.74
14.64
14.82
13.09
11.68
11.52
10.49
18.75
11.68
14.26
36
16.10
EV/EBITx
39.30
43.08
41.24
39.73
38.55
39.34
43.47
43.12
40.27
40.20
12.34
40.27
40.24
28
29.40
FCF yield (avg)%
7.76
5.91
8.89
7.16
6.53
7.88
6.04
5.40
6.88
7.01
8.05
6.88
6.95
38
3.99
FCF margin%
29.14
26.24
27.05
27.12
25.19
26.06
25.56
24.12
21.90
20.20
9.80
24.12
25.81
83
0.770
FCF / Net incomex
1.570
1.796
1.921
2.085
1.908
1.825
1.766
1.904
2.112
1.981
1.564
1.904
1.906
6
13.26
ROIC%
17.22
17.85
18.44
18.38
17.94
15.12
16.07
15.95
15.72
14.68
5.61
15.72
16.64
39
15.65
Return on equity%
20.31
22.19
21.16
20.15
21.36
18.90
16.99
17.40
15.50
12.57
20.11
16.99
19.52
77
3.28
Return on assets%
33.06
34.33
35.22
34.41
31.86
33.64
31.76
29.70
27.36
27.52
15.17
29.70
32.46
8
52.52
EPSkr
26.21
27.43
27.88
25.41
27.10
23.80
21.73
19.44
17.34
17.20
54.88
(8.69%)
(4.79%)
—
2.50
EPS growth%
30.13
29.30
28.03
29.64
31.54
33.09
30.71
30.55
27.87
28.61
23.37
30.55
29.89
47
15.20
Bookvalue per shkr
50.78
58.68
62.90
62.74
67.64
66.36
61.73
68.99
69.52
77.52
14.69
2.77%
5.62%
—
9.23
FCF per sharekr
51.91
50.53
52.90
61.27
66.77
66.67
65.28
69.98
78.57
85.15
40.93
4.98%
5.00%
—
28.67
Dividend per shkr
61.20
61.08
62.77
73.05
79.95
86.34
89.22
100.27
107.56
103.98
37.90
5.40%
6.96%
—
5.95
Div yield (avg)%
21.91
21.24
21.79
24.45
26.55
29.37
29.99
30.26
30.84
27.89
29.93
29.99
27.22
80
17.35
Payout ratio%
24.32
21.53
19.36
19.47
21.11
18.39
19.43
18.70
17.53
18.13
15.30
18.39
19.40
12
19.96
Shares (diluted)M
15.06
14.38
15.04
16.46
16.34
14.62
14.97
14.93
15.45
16.00
19.43
(0.41%)
(0.52%)
31
28.59
Buyback yield%
13.17
15.21
17.81
17.21
16.28
16.53
16.24
15.93
15.57
12.93
9.87
15.93
16.08
13
0.340
D/E ratiox
0.646
0.599
0.670
0.757
0.853
0.965
0.975
0.924
0.925
0.891
1.581
0.925
0.872
6
211.3
Enterprise valuekr M
733.1
703.7
647.8
584.1
600.8
542.3
603.6
600.0
621.2
612.7
263.4
0.39%
(1.74%)
26
943.0
LT debtkr M
681.9
614.6
609.2
650.2
670.0
715.4
721.5
751.0
732.5
781.4
561.0
3.13%
0.56%
25
Cost of revenue
7.04%
1.00×
Operating expenses
7.45%
1.04×
Property and equipment
17.08%
Spread over hurdle
(0.77%)