100.9
Revenuekr M
72.15
76.08
81.99
86.28
91.48
96.45
102.1
106.8
112.2
121.1
111.7
5.77%
5.94%
10
24.61
Revenue growth%
9.75
6.95
9.25
9.92
7.12
9.95
11.61
9.01
8.74
9.73
12.47
9.73
9.49
53
18.30
Gross margin%
23.40
22.80
23.14
20.17
19.16
16.22
14.98
16.07
17.42
18.85
19.74
16.22
19.00
76
14.88
Operating margin%
20.81
21.14
23.09
23.92
24.00
21.09
21.51
23.03
24.41
25.69
13.03
23.03
23.06
23
19.93
Net margin%
6.25
7.14
6.13
7.76
8.28
7.67
9.35
8.41
6.94
9.01
7.73
8.41
7.72
66
22.07
P/E ratio (avg)x
40.97
43.98
49.28
49.93
45.71
48.54
51.14
47.19
45.41
49.26
14.47
48.54
47.86
72
36.30
EV/EBITx
17.59
17.70
16.32
17.99
16.85
18.16
16.04
14.40
13.40
11.94
16.98
14.40
16.58
9
11.56
FCF yield (avg)%
15.47
17.00
17.08
15.14
17.57
17.00
19.08
18.41
16.29
18.92
28.27
18.41
17.04
37
14.11
FCF margin%
25.72
28.34
30.17
32.56
33.54
30.74
31.42
33.28
34.77
32.49
4.22
32.49
31.95
95
0.832
FCF / Net incomex
1.209
1.198
1.370
1.310
1.287
1.205
1.303
1.356
1.312
1.293
1.680
1.303
1.298
75
4.79
ROIC%
18.95
21.66
24.22
25.09
25.71
26.09
28.70
26.71
27.22
26.16
28.18
26.71
25.90
60
21.99
Return on equity%
17.91
20.21
22.13
24.89
24.90
23.60
26.60
28.49
31.02
30.19
9.52
28.49
24.90
35
26.06
Return on assets%
2.96
4.82
3.06
2.71
2.19
1.63
2.41
1.60
0.86
0.40
8.35
1.60
2.30
15
5.95
EPSkr
8.17
8.99
9.28
9.63
10.60
11.99
13.52
15.97
17.40
20.30
6.54
13.88%
10.97%
—
17.65
EPS growth%
27.16
28.25
29.79
28.16
28.00
26.99
27.93
27.76
28.70
29.56
3.71
27.93
28.08
89
8.09
Bookvalue per shkr
3.52
3.66
3.70
3.90
4.14
3.84
4.10
3.89
3.45
3.28
3.60
(4.55%)
(1.16%)
—
4.30
FCF per sharekr
5.38
5.07
4.94
5.05
4.80
4.75
4.23
3.85
3.77
4.04
7.89
(3.42%)
(2.93%)
—
5.71
Dividend per shkr
1.84
2.09
2.22
2.43
2.55
2.72
2.73
2.65
2.54
2.75
6.06
1.54%
5.86%
—
3.42
Div yield (avg)%
30.03
28.44
25.54
25.33
26.81
26.21
26.14
26.42
24.28
23.49
5.25
26.14
26.17
92
18.47
Payout ratio%
25.72
28.28
26.51
27.20
27.64
28.50
26.62
28.55
26.22
25.45
2.75
26.62
26.91
92
14.68
Shares (diluted)M
24.35
26.39
29.38
30.04
31.94
33.44
36.52
35.07
39.47
39.98
14.09
4.59%
6.83%
42
19.75
Buyback yield%
10.24
7.37
9.47
7.03
8.03
10.42
11.96
9.46
6.75
6.62
6.99
9.46
8.74
73
1.458
D/E ratiox
2.482
2.966
3.206
3.596
3.945
4.278
5.012
5.743
6.408
6.861
0.432
5.743
4.112
45
27.91
Enterprise valuekr M
102.7
97.65
103.1
108.1
119.5
112.4
131.0
142.6
149.2
153.4
47.36
5.12%
4.72%
15
32.99
LT debtkr M
36.63
40.69
44.44
47.01
43.56
43.65
43.62
38.43
35.37
34.48
6.468
(4.57%)
(0.83%)
8
Cost of revenue
5.86%
0.99×
Operating expenses
6.24%
1.03×
Property and equipment
15.95%