204.0
Revenuekr M
129.9
135.1
139.7
148.0
152.6
160.0
163.2
170.3
178.1
186.8
223.0
4.13%
4.32%
65
18.37
Revenue growth%
14.47
14.33
14.42
11.55
10.59
12.75
11.57
10.45
9.05
11.47
8.35
11.47
11.56
58
14.76
Gross margin%
20.76
18.60
21.24
21.66
23.49
22.32
20.84
23.54
23.99
26.32
7.11
23.54
21.99
63
9.59
Operating margin%
0.40
1.88
2.03
1.01
3.39
2.43
0.40
0.40
2.71
3.30
8.12
2.43
1.96
92
29.67
Net margin%
22.93
23.03
22.23
22.05
21.19
19.12
20.81
20.47
21.85
20.56
20.97
20.56
21.52
82
13.32
P/E ratio (avg)x
18.97
20.01
20.79
20.70
19.69
20.06
19.82
20.07
20.71
19.78
10.15
20.06
20.03
93
12.96
EV/EBITx
31.74
30.82
34.31
38.81
39.44
37.42
39.38
41.45
39.23
41.75
36.57
39.38
39.02
11
19.63
FCF yield (avg)%
5.49
8.40
6.30
6.54
3.96
1.34
0.40
2.41
5.17
3.57
23.44
2.41
4.56
74
25.10
FCF margin%
2.88
1.81
0.40
0.40
0.40
0.40
1.18
2.42
5.28
4.73
2.63
2.42
1.49
55
0.980
FCF / Net incomex
0.847
0.928
1.091
1.137
1.237
1.452
1.564
1.650
1.572
1.545
0.819
1.564
1.345
25
27.94
ROIC%
4.97
2.77
0.40
0.40
1.26
2.69
4.78
6.13
6.77
6.53
7.90
6.13
3.77
88
3.06
Return on equity%
23.06
24.66
23.56
25.00
27.86
26.67
24.46
21.52
20.59
22.85
6.45
22.85
24.01
47
11.70
Return on assets%
23.29
26.09
26.40
26.09
26.73
23.81
21.80
21.99
23.67
22.23
5.10
22.23
23.74
25
1.38
EPSkr
3.34
3.03
3.24
3.31
2.99
3.25
3.49
3.75
3.94
3.99
1.49
5.94%
2.26%
—
11.20
EPS growth%
26.31
26.43
25.68
26.46
23.54
24.51
27.20
28.56
28.88
25.97
23.24
27.20
26.37
15
2.10
Bookvalue per shkr
5.16
5.47
6.16
7.09
7.26
7.95
8.40
8.38
8.51
8.92
1.64
4.22%
6.66%
—
3.29
FCF per sharekr
5.84
6.73
7.15
7.15
8.24
9.53
9.41
11.35
11.75
13.14
2.36
9.77%
9.43%
—
0.73
Dividend per shkr
0.76
0.85
0.93
0.92
0.86
0.99
0.94
1.06
1.06
1.15
0.82
5.82%
4.64%
—
7.52
Div yield (avg)%
31.06
33.89
34.29
34.05
32.82
31.05
32.18
32.88
32.38
31.01
15.95
32.18
32.60
60
19.26
Payout ratio%
10.79
9.67
9.48
12.22
9.42
9.66
7.69
8.58
10.90
11.03
27.62
9.66
9.66
37
23.70
Shares (diluted)M
23.75
26.16
27.51
32.03
31.59
32.12
33.67
34.39
32.99
30.77
24.22
(0.53%)
2.29%
75
29.91
Buyback yield%
28.97
28.20
29.73
28.33
30.70
30.86
28.84
27.85
26.92
24.12
4.93
27.85
28.59
18
1.537
D/E ratiox
1.604
1.638
1.526
1.352
1.311
1.408
1.295
1.229
1.192
1.245
1.677
1.245
1.332
52
219.1
Enterprise valuekr M
64.01
57.18
61.04
58.06
55.49
60.79
54.04
53.82
48.77
51.39
26.43
(1.52%)
(1.13%)
72
117.5
LT debtkr M
326.4
326.1
341.5
358.5
392.3
386.1
434.0
515.1
554.2
585.0
192.9
8.32%
7.58%
47
Cost of revenue
3.90%
0.96×
Operating expenses
4.61%
1.03×
Property and equipment
14.93%