166.5
Revenuekr M
210.4
221.8
232.5
241.1
249.7
262.9
276.6
286.4
299.7
316.5
181.4
4.86%
4.64%
32
10.82
Revenue growth%
24.30
24.77
24.52
22.08
23.05
21.91
21.97
24.06
26.11
25.37
13.60
24.06
24.18
45
27.60
Gross margin%
14.33
12.50
15.23
17.19
18.13
20.92
20.27
22.59
20.09
20.99
16.13
20.92
19.11
87
29.16
Operating margin%
16.15
13.24
15.07
12.70
11.90
13.09
13.01
13.39
13.65
13.42
26.49
13.39
13.31
69
13.37
Net margin%
20.25
22.43
25.08
24.41
22.81
22.82
22.21
22.95
20.42
19.59
7.13
22.21
22.62
50
15.69
P/E ratio (avg)x
15.90
17.81
17.33
17.56
18.61
19.85
21.48
21.02
22.50
24.39
29.06
21.48
19.23
76
14.26
EV/EBITx
11.88
12.36
14.60
15.29
16.53
16.01
18.94
22.14
26.28
30.57
23.93
22.14
16.27
85
5.18
FCF yield (avg)%
10.65
9.61
9.72
7.35
8.00
5.94
5.93
3.08
3.43
5.39
6.77
5.39
6.64
67
17.16
FCF margin%
29.80
27.61
27.26
27.40
25.43
28.34
30.26
27.89
26.12
23.53
17.54
27.89
27.50
48
0.910
FCF / Net incomex
0.229
0.227
0.209
0.191
0.176
0.160
0.158
0.159
0.174
0.169
1.779
0.160
0.175
33
2.77
ROIC%
24.76
24.91
25.35
22.41
24.14
22.95
25.31
22.58
24.66
22.33
2.91
22.95
24.40
16
25.43
Return on equity%
13.24
10.55
8.93
11.03
13.01
14.71
14.68
12.16
11.35
9.44
15.80
12.16
11.75
62
12.60
Return on assets%
10.40
10.92
11.93
14.68
14.22
16.41
17.45
16.06
14.64
16.64
3.29
16.41
14.66
51
7.15
EPSkr
4.29
4.49
4.85
4.86
5.41
5.11
4.88
4.68
4.36
5.10
7.52
(1.17%)
1.91%
—
24.49
EPS growth%
11.78
9.82
8.74
10.42
10.10
8.51
10.60
13.53
14.97
14.04
18.02
13.53
10.51
55
2.32
Bookvalue per shkr
5.88
5.73
6.05
6.68
7.04
6.64
6.34
6.32
6.45
7.14
6.23
0.29%
2.45%
—
1.73
FCF per sharekr
11.51
10.20
9.56
9.08
9.93
8.90
8.23
7.50
8.09
8.85
8.58
(2.29%)
(1.64%)
—
5.86
Dividend per shkr
8.44
9.25
9.99
10.23
10.75
10.79
11.24
9.81
10.41
9.72
5.71
(1.99%)
2.31%
—
8.93
Div yield (avg)%
2.80
3.12
0.84
0.75
1.89
2.04
2.78
2.56
4.72
5.91
24.55
2.78
2.67
90
14.05
Payout ratio%
17.73
18.74
20.62
19.52
19.04
17.77
19.41
20.14
20.55
20.29
21.34
20.14
19.47
49
14.78
Shares (diluted)M
19.03
20.15
22.08
23.13
26.78
25.87
24.01
27.45
29.95
31.72
14.56
3.44%
4.43%
79
29.21
Buyback yield%
15.35
17.65
15.65
14.21
15.01
16.29
18.05
20.28
18.22
16.19
29.58
18.05
16.24
65
0.397
D/E ratiox
2.745
2.807
3.130
3.301
3.706
3.697
4.100
4.172
4.690
4.715
0.538
4.172
3.702
77
211.4
Enterprise valuekr M
107.9
123.6
130.9
141.4
162.6
171.9
205.6
230.9
270.0
287.8
73.85
12.09%
10.98%
33
30.30
LT debtkr M
28.13
30.38
29.08
31.71
32.27
35.54
33.10
29.97
26.79
28.09
93.51
(2.74%)
0.27%
93
Cost of revenue
4.87%
1.02×
Operating expenses
3.79%
0.92×
Property and equipment
14.08%