101.0
Revenuekr M
64.51
70.33
75.10
82.37
91.72
98.03
104.9
115.7
123.7
136.1
106.7
8.20%
8.73%
16
3.96
Revenue growth%
3.99
4.25
3.77
1.80
2.70
4.90
5.45
5.11
6.88
5.79
8.76
5.45
4.57
33
3.40
Gross margin%
22.00
19.09
19.34
18.09
15.14
13.20
13.07
10.35
11.35
14.32
3.34
13.07
14.73
92
8.79
Operating margin%
6.26
3.75
6.20
7.52
4.66
5.37
5.26
4.37
3.26
1.47
22.26
4.37
4.96
91
8.31
Net margin%
28.48
30.96
31.68
31.35
28.91
25.99
24.48
25.46
26.18
27.23
6.31
25.99
27.86
6
29.61
P/E ratio (avg)x
41.05
45.91
51.83
48.74
48.48
50.45
53.71
55.99
61.42
62.79
26.77
55.99
51.14
39
28.71
EV/EBITx
43.80
44.15
47.12
51.76
55.29
52.23
55.94
52.92
60.37
58.69
6.502
55.94
52.57
73
23.72
FCF yield (avg)%
33.50
31.96
29.35
30.30
30.00
31.48
31.62
31.77
33.89
36.85
21.91
31.77
31.70
18
13.99
FCF margin%
27.91
28.55
29.26
27.64
29.88
30.20
28.13
29.41
28.61
31.17
20.87
29.41
28.93
55
0.948
FCF / Net incomex
1.682
1.894
1.912
2.003
1.896
2.191
2.173
2.497
2.534
2.746
1.488
2.497
2.088
84
15.35
ROIC%
13.95
11.05
11.87
9.39
12.09
10.84
13.65
10.85
8.65
11.60
6.52
10.85
11.32
27
12.58
Return on equity%
5.34
5.66
4.69
3.95
4.14
2.11
1.02
3.22
5.25
6.88
3.52
3.22
4.42
79
13.12
Return on assets%
28.80
31.42
34.14
36.09
36.03
33.98
36.31
34.30
32.66
31.89
19.27
33.98
34.06
54
1.17
EPSkr
5.45
6.36
6.39
7.73
7.64
8.02
8.47
10.19
11.39
13.40
1.26
11.90%
9.24%
—
25.65
EPS growth%
27.75
30.52
33.05
33.51
32.47
35.16
34.33
32.65
30.07
27.47
3.51
32.65
32.56
24
3.42
Bookvalue per shkr
3.13
2.80
2.62
2.51
2.62
2.59
2.22
2.12
1.87
1.87
4.12
(6.51%)
(4.43%)
—
1.78
FCF per sharekr
3.59
4.09
4.78
5.09
5.95
7.01
8.40
8.47
9.56
9.51
0.89
9.84%
12.23%
—
0.71
Dividend per shkr
4.69
4.78
4.92
4.69
4.56
4.31
4.20
4.69
4.81
4.60
1.02
0.15%
(0.31%)
—
7.77
Div yield (avg)%
7.46
5.52
5.85
6.01
3.27
4.62
7.37
5.87
5.88
6.86
3.35
5.88
5.87
59
22.61
Payout ratio%
26.69
27.24
29.90
32.79
34.44
33.69
36.53
35.84
38.54
36.68
23.24
36.53
34.07
48
19.58
Shares (diluted)M
23.16
25.21
28.82
31.33
31.40
34.18
36.10
37.98
41.34
42.61
19.09
6.30%
6.20%
9
19.08
Buyback yield%
20.18
22.57
22.25
20.61
21.60
21.96
24.29
22.09
21.04
23.67
14.09
22.09
22.03
95
1.790
D/E ratiox
1.005
1.104
1.196
1.101
1.056
1.045
0.994
1.034
1.195
1.127
1.155
1.045
1.079
77
56.66
Enterprise valuekr M
126.7
127.6
129.0
133.5
132.1
150.7
159.8
158.0
171.3
155.7
46.41
3.34%
1.67%
28
108.1
LT debtkr M
7.560
7.271
7.098
6.409
6.620
5.898
5.584
5.813
6.229
5.869
76.98
(2.38%)
(3.90%)
95
Cost of revenue
8.73%
1.00×
Operating expenses
9.03%
1.03×
Cash and investments
17.61%
Property and equipment
14.52%
Spread over hurdle
(0.07%)