313.5
Revenuekr M
188.1
195.8
206.5
218.2
231.0
242.1
250.7
258.7
265.2
282.6
319.9
4.11%
4.59%
71
15.39
Revenue growth%
7.10
4.92
3.70
3.87
1.92
2.62
1.35
0.40
0.40
0.76
28.71
0.76
2.27
13
2.46
Gross margin%
0.57
0.40
0.40
0.96
0.40
0.40
0.40
0.40
3.36
4.84
18.84
0.40
0.40
45
19.60
Operating margin%
14.87
12.91
14.48
12.66
13.79
16.74
18.69
16.04
13.63
13.80
16.89
16.04
14.14
87
2.60
Net margin%
4.87
3.69
2.46
2.28
4.48
6.09
5.86
3.64
5.36
7.73
27.35
5.86
4.67
21
21.98
P/E ratio (avg)x
11.98
12.03
13.24
13.10
12.48
11.66
11.84
12.84
12.72
11.23
36.34
11.84
12.26
72
30.64
EV/EBITx
15.45
17.34
16.21
15.52
15.67
17.46
17.41
16.22
16.54
17.56
26.33
17.41
16.38
34
21.41
FCF yield (avg)%
2.46
0.40
0.40
0.40
1.31
2.27
0.40
0.40
0.40
0.40
4.64
0.40
0.40
43
10.37
FCF margin%
0.98
3.42
5.95
5.55
7.78
6.90
4.71
7.02
7.28
5.52
4.79
6.90
5.75
66
0.695
FCF / Net incomex
1.096
1.021
0.983
0.932
0.869
0.926
0.855
0.755
0.679
0.716
0.273
0.755
0.898
23
11.85
ROIC%
18.99
18.37
16.63
17.15
14.40
13.64
12.75
13.03
16.01
18.82
24.99
13.64
16.32
88
10.82
Return on equity%
30.28
32.40
31.44
31.86
30.10
29.27
31.34
29.88
32.63
32.48
10.12
31.34
31.39
18
26.14
Return on assets%
17.52
18.55
19.04
20.41
18.52
18.68
16.69
13.86
16.20
17.57
24.86
16.69
18.04
66
3.40
EPSkr
3.10
2.95
2.71
2.99
2.89
3.16
3.47
3.74
3.84
3.74
3.63
5.25%
0.65%
—
19.94
EPS growth%
13.80
15.88
15.02
18.00
17.82
19.82
20.04
22.82
25.59
26.96
23.12
22.82
18.91
57
3.04
Bookvalue per shkr
4.24
3.94
4.05
3.99
4.31
3.97
3.77
4.11
4.53
4.75
5.02
1.99%
(0.26%)
—
3.54
FCF per sharekr
9.67
10.16
9.56
10.82
11.10
10.66
10.30
10.07
10.05
10.52
2.20
(1.07%)
1.71%
—
6.91
Dividend per shkr
6.99
8.03
8.39
9.75
10.75
10.58
11.65
12.84
13.00
13.61
7.55
4.83%
7.32%
—
7.73
Div yield (avg)%
18.75
18.39
17.12
15.30
13.92
16.16
13.53
15.65
16.45
18.52
18.33
16.16
16.31
30
12.91
Payout ratio%
12.47
13.71
11.84
12.22
13.17
13.78
16.01
17.79
19.56
18.51
26.42
17.79
13.75
44
13.87
Shares (diluted)M
16.17
16.32
17.26
18.55
17.90
17.70
17.91
20.43
21.25
24.73
13.80
6.68%
5.10%
35
21.94
Buyback yield%
12.86
13.92
15.57
12.61
9.95
7.86
10.52
8.65
6.03
6.25
10.51
7.86
10.23
56
0.223
D/E ratiox
0.288
0.255
0.230
0.254
0.225
0.218
0.216
0.196
0.193
0.171
0.615
0.196
0.222
37
48.66
Enterprise valuekr M
353.5
352.3
380.8
442.7
499.9
504.9
546.5
602.1
703.7
801.9
325.6
9.91%
9.45%
48
23.14
LT debtkr M
27.45
28.57
32.26
37.22
41.61
42.31
44.32
50.84
57.44
59.34
258.9
7.36%
7.72%
61
Cost of revenue
5.02%
1.04×
Operating expenses
3.35%
0.89×
Property and equipment
19.09%
Cash and investments
16.49%