209.0
Revenuekr M
482.5
488.8
492.8
505.5
521.2
545.9
565.7
590.9
614.6
629.8
221.9
3.86%
2.86%
7
29.91
Revenue growth%
11.16
14.13
15.72
15.35
13.39
11.98
10.04
8.29
6.43
6.59
24.56
8.29
11.57
92
4.39
Gross margin%
11.37
13.73
15.77
16.58
15.70
14.29
14.19
11.92
12.50
13.94
6.29
13.94
14.06
52
18.13
Operating margin%
8.40
9.79
8.89
7.15
9.61
10.02
10.17
8.94
6.34
6.09
20.70
8.94
8.92
8
27.06
Net margin%
31.23
28.98
26.21
24.90
27.42
29.59
28.99
29.29
31.19
29.29
5.42
29.29
29.14
66
32.59
P/E ratio (avg)x
64.22
69.01
70.58
75.21
89.93
94.99
94.19
113.2
113.7
135.0
36.16
113.2
92.06
43
16.71
EV/EBITx
33.13
32.14
35.55
35.02
40.51
42.45
49.52
54.69
51.20
58.13
28.19
51.20
41.48
89
29.00
FCF yield (avg)%
8.19
8.77
7.91
10.38
7.73
9.08
9.25
11.51
8.84
6.55
7.29
9.08
8.80
16
12.57
FCF margin%
20.60
21.00
19.81
19.07
19.50
20.69
17.79
18.83
18.07
16.95
23.18
18.07
19.29
65
0.312
FCF / Net incomex
0.582
0.535
0.494
0.429
0.454
0.461
0.433
0.375
0.353
0.359
1.702
0.375
0.443
93
10.49
ROIC%
12.08
13.22
13.84
12.49
13.46
13.41
15.08
16.58
17.12
19.36
5.34
16.58
13.65
41
23.26
Return on equity%
19.65
22.15
22.72
25.14
27.94
25.13
22.69
22.35
21.84
24.83
6.48
22.69
22.71
14
3.15
Return on assets%
11.73
11.74
14.13
14.18
11.88
9.54
11.41
12.50
10.33
10.62
18.96
10.62
11.73
42
3.79
EPSkr
4.23
4.64
5.04
4.77
4.13
3.95
4.19
4.06
4.13
4.48
4.22
1.64%
1.34%
—
6.29
EPS growth%
13.30
10.41
9.80
11.89
12.05
10.89
10.48
7.97
6.91
4.59
2.68
7.97
10.45
75
1.34
Bookvalue per shkr
3.90
3.85
3.70
3.77
3.49
3.81
3.63
3.61
3.60
3.75
6.55
1.45%
(0.30%)
—
6.39
FCF per sharekr
3.27
3.12
3.25
2.96
2.80
2.86
2.56
2.50
2.65
2.41
5.21
(2.98%)
(4.02%)
—
4.59
Dividend per shkr
3.00
2.78
3.04
3.47
3.43
3.89
3.71
3.93
3.92
4.03
7.99
3.25%
2.47%
—
25.48
Div yield (avg)%
18.27
18.22
17.12
19.14
17.46
17.61
18.13
17.53
17.72
18.07
28.40
17.72
17.90
35
19.57
Payout ratio%
11.62
13.26
13.93
12.68
14.19
16.85
14.54
15.25
16.28
17.39
3.19
16.28
14.37
36
92.50
Shares (diluted)M
135.8
148.5
144.2
151.6
166.4
179.0
175.0
195.0
186.8
212.0
93.26
4.96%
6.14%
53
5.57
Buyback yield%
30.07
31.03
30.73
33.07
31.69
30.79
33.35
34.02
36.74
39.60
21.52
34.02
32.38
21
1.254
D/E ratiox
1.256
1.340
1.388
1.340
1.238
1.204
1.093
1.164
1.256
1.282
1.547
1.204
1.256
67
528.4
Enterprise valuekr M
704.7
686.2
704.7
786.7
769.7
819.1
731.3
675.9
646.5
624.6
586.4
(4.09%)
(1.48%)
22
148.6
LT debtkr M
177.5
202.4
240.1
270.5
263.6
301.9
356.2
409.5
426.3
444.5
272.6
11.01%
10.68%
95
Cost of revenue
2.82%
1.00×
Operating expenses
2.90%
1.00×
Property and equipment
19.11%
Cash and investments
15.44%
Spread over hurdle
12.64%