281.8
Revenuekr M
122.5
133.2
145.7
156.2
167.4
182.0
198.2
218.5
234.5
254.7
297.9
8.76%
8.62%
90
25.88
Revenue growth%
11.54
10.47
12.58
9.97
10.36
12.71
11.41
9.57
9.74
11.81
26.42
11.41
10.94
73
13.02
Gross margin%
10.50
9.61
9.99
7.58
9.21
10.43
12.73
14.88
16.47
14.49
15.53
14.49
10.47
18
20.03
Operating margin%
21.39
23.82
21.39
19.43
20.00
19.52
16.63
17.92
16.18
17.78
5.92
17.78
19.47
95
12.97
Net margin%
2.82
4.60
5.43
5.45
8.08
8.10
7.87
8.15
6.72
5.81
13.15
7.87
6.26
51
34.45
P/E ratio (avg)x
18.95
18.71
20.15
20.81
23.05
24.27
28.20
32.32
34.16
35.52
27.51
32.32
23.66
8
20.68
EV/EBITx
17.43
18.60
20.65
20.59
20.57
19.89
20.57
19.24
20.53
22.96
8.003
20.53
20.55
80
22.12
FCF yield (avg)%
23.24
20.78
23.25
24.02
25.96
25.92
28.59
31.46
31.77
29.62
28.50
29.62
25.94
41
10.31
FCF margin%
33.33
31.16
32.80
33.53
30.68
30.62
30.89
33.63
34.50
35.60
7.03
33.63
33.07
39
0.849
FCF / Net incomex
1.828
1.817
1.761
1.921
2.038
2.110
2.175
2.399
2.646
2.547
0.382
2.399
2.074
85
22.62
ROIC%
25.70
28.09
30.45
30.79
30.52
30.19
28.07
26.46
23.72
23.98
15.03
26.46
28.08
39
10.80
Return on equity%
21.57
22.59
20.71
22.22
24.90
22.35
21.74
23.74
26.52
29.48
25.14
23.74
22.47
58
14.15
Return on assets%
22.47
20.27
17.95
15.73
16.35
13.76
11.72
11.72
12.85
10.41
13.97
11.72
14.75
40
3.16
EPSkr
5.54
5.05
5.09
4.60
4.33
4.13
4.10
3.94
3.77
3.85
3.51
(2.33%)
(2.97%)
—
4.17
EPS growth%
29.14
26.97
28.73
28.11
28.63
26.82
28.22
29.02
27.89
29.98
17.17
28.22
28.43
95
3.23
Bookvalue per shkr
3.17
3.49
3.72
3.44
3.35
3.71
4.16
3.89
3.48
3.50
2.17
0.86%
(0.05%)
—
5.70
FCF per sharekr
4.07
3.88
4.22
4.16
4.16
4.50
4.87
4.47
4.18
4.18
3.94
0.10%
0.04%
—
4.02
Dividend per shkr
4.67
4.07
3.80
3.25
2.85
2.88
2.75
2.76
2.36
2.33
2.06
(3.99%)
(6.17%)
—
22.50
Div yield (avg)%
3.80
3.62
6.26
5.46
3.93
3.58
6.00
4.12
4.40
3.33
22.35
4.12
4.03
87
12.21
Payout ratio%
11.66
10.30
9.16
9.20
10.62
13.45
10.86
8.55
9.57
8.35
11.21
9.57
9.93
12
15.24
Shares (diluted)M
20.60
24.57
25.45
24.85
29.18
32.26
33.45
34.73
38.94
41.98
15.30
7.55%
8.53%
65
13.46
Buyback yield%
8.69
11.57
12.12
10.36
12.20
11.48
13.02
13.63
12.35
15.25
22.92
13.02
12.16
19
0.671
D/E ratiox
0.880
0.913
0.871
0.919
0.973
1.060
1.197
1.212
1.189
1.318
0.575
1.197
1.016
67
315.9
Enterprise valuekr M
259.6
222.2
231.2
200.8
184.3
167.1
164.1
144.6
133.9
115.7
98.59
(8.88%)
(7.27%)
53
308.0
LT debtkr M
319.9
370.3
343.2
363.4
380.8
439.8
494.7
458.7
530.5
574.0
344.9
8.55%
6.55%
60
Cost of revenue
8.62%
1.00×
Operating expenses
8.37%
0.98×
Goodwill & intangibles
17.88%
Property and equipment
17.74%