35.01
Revenuekr M
177.2
188.4
203.9
216.8
234.3
254.7
274.3
292.2
315.8
348.1
39.02
8.24%
8.07%
92
14.49
Revenue growth%
20.44
20.56
22.07
22.33
23.60
21.06
23.00
21.42
21.03
18.84
6.45
21.06
21.24
94
8.66
Gross margin%
24.42
26.07
28.31
27.07
27.34
28.61
27.41
24.76
24.87
26.43
22.00
26.43
26.75
90
21.29
Operating margin%
30.46
32.31
31.51
30.99
32.42
31.70
29.89
28.96
31.92
30.80
19.14
30.80
31.25
93
25.21
Net margin%
16.70
14.30
14.37
11.81
9.01
9.57
8.50
7.01
7.81
10.78
13.50
8.50
10.17
39
25.41
P/E ratio (avg)x
5.799
5.605
5.494
5.549
5.989
5.382
5.762
6.062
5.558
5.604
32.86
5.604
5.604
37
36.67
EV/EBITx
19.39
20.16
21.78
21.58
23.08
21.62
21.54
22.92
23.20
23.39
6.351
22.92
21.70
18
17.53
FCF yield (avg)%
5.10
7.52
10.44
8.96
6.95
6.98
7.84
6.03
8.37
10.08
21.61
7.84
7.68
54
23.68
FCF margin%
3.26
3.50
4.13
5.54
2.76
3.57
4.08
6.60
8.06
9.72
22.64
6.60
4.11
54
1.677
FCF / Net incomex
0.798
0.733
0.703
0.652
0.667
0.676
0.667
0.627
0.680
0.622
0.631
0.667
0.672
25
23.84
ROIC%
8.76
10.39
9.13
11.69
10.78
10.54
11.30
10.26
10.88
7.91
16.58
10.54
10.47
15
22.29
Return on equity%
18.48
15.90
16.81
16.25
17.22
14.92
15.45
17.66
18.99
17.72
2.01
17.66
17.01
62
23.13
Return on assets%
29.88
31.71
29.47
29.13
28.11
30.31
27.53
27.28
27.29
29.62
11.76
27.53
29.30
58
2.11
EPSkr
1.68
1.96
1.84
1.86
1.79
1.73
1.70
1.81
1.77
1.78
2.24
(0.08%)
(0.01%)
—
23.87
EPS growth%
11.99
13.13
16.08
15.27
15.20
18.03
16.10
16.55
13.67
12.29
29.94
16.10
15.23
38
3.87
Bookvalue per shkr
7.05
6.92
7.52
7.78
7.92
8.55
9.01
9.57
11.37
11.70
4.96
8.11%
5.92%
—
3.61
FCF per sharekr
1.20
1.10
1.00
1.04
1.10
1.09
1.08
0.98
0.92
0.87
2.69
(4.69%)
(2.03%)
—
4.81
Dividend per shkr
2.82
2.67
2.63
2.43
2.63
2.97
3.00
3.23
3.61
4.03
4.84
8.96%
4.69%
—
10.49
Div yield (avg)%
20.34
20.25
17.98
18.39
15.48
15.20
16.07
15.34
14.90
17.04
20.77
15.34
16.56
12
21.27
Payout ratio%
3.90
3.31
3.87
5.24
5.06
6.36
5.11
5.46
4.57
3.28
9.53
5.11
4.81
27
67.30
Shares (diluted)M
106.0
99.46
96.58
108.6
124.7
125.3
133.3
127.4
147.3
170.0
68.23
6.40%
6.49%
18
29.49
Buyback yield%
16.69
19.48
20.72
23.42
25.61
25.61
27.94
27.34
24.43
23.03
26.26
25.61
23.93
63
0.908
D/E ratiox
1.583
1.491
1.423
1.504
1.513
1.391
1.426
1.530
1.573
1.562
0.921
1.530
1.508
49
353.9
Enterprise valuekr M
340.8
376.6
444.7
455.8
445.0
488.1
491.9
516.3
548.7
640.0
187.5
7.54%
6.96%
17
126.0
LT debtkr M
154.2
164.0
160.2
166.7
155.8
145.4
151.5
148.3
155.4
169.4
388.9
1.69%
0.35%
64
Cost of revenue
7.84%
0.98×
Operating expenses
8.81%
1.07×
Property and equipment
17.97%