569.2
Revenuekr M
329.4
351.5
380.5
407.9
438.5
484.4
516.4
554.9
611.2
647.4
585.5
8.10%
7.98%
95
7.09
Revenue growth%
9.29
10.46
12.94
13.29
10.72
13.02
12.92
10.70
11.55
14.39
27.40
12.92
12.23
77
18.39
Gross margin%
24.65
22.62
24.77
23.22
26.10
23.78
22.94
24.13
23.16
22.33
9.44
23.16
23.50
13
9.05
Operating margin%
23.07
22.67
21.62
24.41
24.85
27.35
26.71
26.34
24.44
22.72
24.32
26.34
24.42
37
27.41
Net margin%
10.43
13.38
13.95
15.40
16.93
18.51
20.83
23.56
24.22
25.70
2.07
23.56
17.72
35
24.87
P/E ratio (avg)x
36.73
38.45
39.40
41.96
43.44
48.69
48.33
52.90
50.46
54.10
18.14
50.46
45.88
61
6.256
EV/EBITx
29.05
33.02
35.45
39.77
43.22
42.99
45.51
50.73
48.03
53.14
11.76
48.03
43.10
24
20.69
FCF yield (avg)%
19.78
19.40
22.29
20.71
21.92
19.19
16.80
14.26
15.67
17.08
6.92
16.80
19.29
88
12.94
FCF margin%
0.40
0.86
2.12
2.07
4.14
1.53
2.10
4.58
3.90
4.96
7.95
3.90
2.11
44
1.165
FCF / Net incomex
1.839
1.864
2.059
2.153
2.023
2.200
1.969
1.896
2.099
1.942
1.595
1.969
1.996
37
13.11
ROIC%
9.70
10.85
9.31
9.86
12.43
12.93
15.54
15.71
14.19
16.53
16.49
15.54
12.68
26
5.85
Return on equity%
1.26
0.40
0.71
0.93
1.67
3.95
6.75
7.95
7.99
10.73
29.56
7.95
2.81
11
12.25
Return on assets%
4.17
1.28
0.40
1.60
0.59
0.90
1.94
4.59
2.01
0.45
12.59
1.94
1.44
29
3.38
EPSkr
6.62
7.36
8.23
8.87
9.16
9.17
9.58
8.82
8.45
7.82
3.55
(3.10%)
2.57%
—
11.63
EPS growth%
20.35
20.92
18.28
18.67
21.63
19.28
18.27
15.59
17.88
19.64
21.56
18.27
18.97
12
5.09
Bookvalue per shkr
2.49
2.23
2.23
2.39
2.38
2.43
2.30
2.48
2.19
2.10
4.48
(2.51%)
(2.50%)
—
4.88
FCF per sharekr
5.71
5.58
6.31
6.78
6.59
7.22
6.90
6.62
7.57
8.89
4.73
6.16%
6.06%
—
3.42
Dividend per shkr
3.05
2.86
2.98
2.85
2.66
2.96
2.85
2.71
2.87
3.08
2.48
2.94%
1.38%
—
13.09
Div yield (avg)%
7.95
5.53
8.24
5.49
7.41
9.37
6.44
4.34
3.77
2.49
10.75
4.34
5.98
33
28.15
Payout ratio%
13.74
12.32
11.00
9.27
8.21
8.33
6.80
5.57
3.67
5.07
25.86
5.57
8.27
86
46.18
Shares (diluted)M
46.15
49.47
42.82
37.34
33.52
32.51
28.16
26.92
25.62
23.89
47.87
(6.55%)
(6.53%)
36
4.80
Buyback yield%
9.38
8.06
6.55
4.27
5.28
3.93
3.85
5.59
6.66
6.64
13.45
5.59
6.07
8
1.401
D/E ratiox
0.183
0.186
0.194
0.209
0.220
0.247
0.272
0.283
0.325
0.348
0.206
0.283
0.234
63
209.4
Enterprise valuekr M
557.2
576.9
552.5
533.4
538.0
606.5
686.1
716.6
688.1
705.9
411.2
5.58%
3.78%
26
416.8
LT debtkr M
527.5
592.4
587.4
650.1
646.7
673.7
630.4
591.2
611.4
593.6
83.95
(1.70%)
0.76%
26
Cost of revenue
8.32%
1.03×
Operating expenses
7.83%
0.99×
Property and equipment
18.92%
Goodwill & intangibles
17.29%
Spread over hurdle
(1.27%)