9.613
Revenuekr M
80.94
83.93
87.10
89.59
92.16
95.61
99.99
102.4
104.4
107.7
10.08
3.17%
3.20%
63
19.58
Revenue growth%
6.24
7.76
8.83
9.90
9.50
10.33
9.88
10.39
12.15
9.64
4.88
10.33
9.76
86
5.92
Gross margin%
18.46
19.03
21.05
20.50
18.74
16.36
15.98
15.36
17.68
15.75
23.22
15.98
18.07
22
9.34
Operating margin%
20.61
21.92
19.41
20.36
21.87
23.61
23.90
23.81
22.06
22.22
8.14
23.61
21.99
38
21.01
Net margin%
10.63
13.42
15.21
15.19
17.85
16.00
15.13
17.99
16.20
15.93
20.29
16.00
15.57
30
25.77
P/E ratio (avg)x
23.10
22.11
23.09
26.00
24.59
27.30
25.88
25.35
23.03
24.72
16.34
25.35
24.66
14
29.63
EV/EBITx
23.80
22.14
22.63
20.59
19.94
20.19
21.32
20.61
20.63
21.06
13.23
20.63
20.84
34
3.06
FCF yield (avg)%
26.47
28.61
30.57
30.57
31.91
32.23
34.42
35.68
35.63
33.20
4.85
34.42
32.07
33
3.12
FCF margin%
21.40
20.81
19.08
19.53
17.71
18.63
16.53
16.12
18.33
20.87
8.45
18.33
18.86
66
1.598
FCF / Net incomex
1.701
1.629
1.804
1.622
1.630
1.715
1.554
1.549
1.666
1.763
0.426
1.666
1.648
22
5.10
ROIC%
3.27
4.44
5.35
3.13
3.62
5.25
2.57
3.22
1.25
1.11
4.48
2.57
3.25
58
8.10
Return on equity%
27.33
27.93
25.91
26.16
28.29
27.11
27.72
27.73
27.15
25.31
5.23
27.15
27.24
86
19.54
Return on assets%
9.66
11.16
12.59
14.28
13.57
16.30
18.88
21.13
23.17
24.51
21.03
21.13
15.29
29
1.93
EPSkr
1.12
1.15
1.26
1.26
1.39
1.40
1.47
1.59
1.46
1.50
2.00
1.56%
2.33%
—
17.92
EPS growth%
11.31
10.20
7.63
6.70
9.00
9.21
7.56
7.97
9.60
10.72
26.51
9.21
9.10
42
1.95
Bookvalue per shkr
0.82
0.74
0.71
0.72
0.67
0.69
0.68
0.68
0.69
0.77
1.57
2.94%
(1.78%)
—
1.87
FCF per sharekr
0.90
0.91
0.89
0.97
1.08
1.03
1.02
1.09
1.07
1.21
0.85
2.35%
3.27%
—
0.41
Dividend per shkr
1.63
1.83
1.87
2.00
1.81
1.65
1.70
1.89
1.96
2.22
2.16
4.09%
3.21%
—
5.04
Div yield (avg)%
31.52
30.07
27.12
25.33
26.24
28.34
25.72
24.40
22.70
22.51
16.93
24.40
25.98
80
24.79
Payout ratio%
4.18
3.86
4.20
2.84
3.30
0.40
1.96
0.74
1.99
1.88
8.24
1.88
2.41
66
45.63
Shares (diluted)M
59.43
67.11
66.51
65.39
74.87
79.71
92.14
98.93
92.20
94.25
46.34
4.71%
6.22%
5
2.12
Buyback yield%
16.07
18.74
18.23
17.98
19.37
18.96
19.31
17.39
14.75
15.64
21.06
17.39
18.11
42
0.720
D/E ratiox
0.840
0.860
0.832
0.944
0.894
0.870
0.872
0.803
0.778
0.831
1.159
0.831
0.850
18
62.67
Enterprise valuekr M
93.04
86.23
96.04
85.74
93.04
103.2
104.8
111.5
108.2
108.6
58.71
3.14%
2.01%
71
21.05
LT debtkr M
12.17
11.20
10.67
10.22
11.49
13.00
13.11
14.63
13.31
14.68
81.29
5.01%
1.62%
86
Cost of revenue
3.10%
0.99×
Operating expenses
2.40%
0.92×
Property and equipment
16.47%
Goodwill & intangibles
15.15%
Spread over hurdle
12.72%