223.8
Revenuekr M
303.1
321.9
355.5
379.6
409.7
438.8
478.3
514.6
559.5
598.6
235.5
7.88%
7.85%
15
24.59
Revenue growth%
22.06
21.09
18.87
21.56
20.71
18.11
20.98
18.63
17.87
16.56
17.75
18.11
19.79
37
25.29
Gross margin%
3.75
5.23
3.58
1.30
0.40
0.40
0.40
0.40
2.28
2.22
4.72
0.40
1.76
94
9.62
Operating margin%
31.87
31.76
30.61
33.27
33.87
31.84
34.54
35.58
35.70
34.76
7.08
34.76
33.57
17
3.48
Net margin%
13.11
16.03
18.02
17.77
15.52
16.94
14.97
17.63
17.70
20.53
9.19
17.63
17.28
80
6.435
P/E ratio (avg)x
25.22
26.75
29.70
33.53
39.38
40.36
47.88
49.27
51.37
55.46
37.81
49.27
39.87
83
25.63
EV/EBITx
42.87
48.16
46.55
42.46
41.13
45.45
47.38
47.67
44.62
46.51
26.23
46.51
45.98
53
27.38
FCF yield (avg)%
24.16
26.79
28.26
29.07
27.48
28.33
30.47
28.91
27.28
25.23
23.28
28.33
27.87
7
14.01
FCF margin%
4.90
6.34
8.88
9.83
10.26
9.84
10.29
12.94
13.91
14.01
27.19
12.94
10.05
53
1.504
FCF / Net incomex
0.503
0.501
0.486
0.493
0.520
0.505
0.501
0.467
0.503
0.462
1.301
0.501
0.501
73
24.19
ROIC%
9.43
9.23
11.02
13.59
14.14
13.37
12.44
10.67
13.12
15.49
27.71
13.12
12.78
69
20.34
Return on equity%
9.69
9.89
7.27
7.49
4.98
4.53
5.69
4.97
7.08
5.64
11.10
5.64
6.39
27
20.17
Return on assets%
17.63
15.40
15.27
16.80
18.80
17.43
18.11
18.81
21.17
18.93
3.77
18.81
17.87
5
44.71
EPSkr
87.61
92.12
91.26
104.02
101.75
118.39
120.54
138.51
149.20
146.20
45.68
7.52%
6.30%
—
25.59
EPS growth%
28.00
29.58
30.97
33.74
36.65
33.79
33.95
34.64
31.93
31.53
18.98
33.79
32.84
38
37.53
Bookvalue per shkr
20.92
19.44
17.97
17.30
18.84
18.89
19.87
22.08
23.98
27.14
60.30
7.57%
3.37%
—
19.57
FCF per sharekr
36.92
37.40
35.74
38.98
39.65
36.08
36.45
35.69
34.08
37.37
46.54
(1.18%)
(0.11%)
—
44.44
Dividend per shkr
12.59
12.22
10.89
11.75
10.43
9.40
9.14
8.68
8.59
9.04
43.19
(2.83%)
(2.65%)
—
4.00
Div yield (avg)%
11.84
12.01
14.44
13.30
15.41
17.53
18.85
15.88
13.13
10.58
28.01
15.88
13.87
9
8.71
Payout ratio%
4.83
4.96
7.47
4.67
2.83
0.40
3.17
3.74
3.05
1.42
5.61
3.05
3.45
92
11.46
Shares (diluted)M
24.13
28.39
31.29
31.94
33.43
37.05
43.95
49.97
55.52
59.35
11.71
12.16%
10.22%
43
12.38
Buyback yield%
28.74
31.23
31.56
33.11
35.38
32.77
30.43
28.90
31.23
33.87
27.57
31.23
31.40
75
1.274
D/E ratiox
1.044
0.981
0.954
1.069
1.203
1.372
1.351
1.550
1.674
1.924
0.479
1.550
1.277
22
302.0
Enterprise valuekr M
578.6
578.2
602.9
647.0
616.0
617.0
634.5
661.3
573.2
552.0
444.2
(2.17%)
(0.55%)
72
129.4
LT debtkr M
236.6
261.2
254.5
248.1
289.7
307.4
362.1
395.9
440.8
472.3
296.8
10.27%
7.11%
8
Cost of revenue
7.58%
0.98×
Operating expenses
8.63%
1.07×
Cash and investments
22.01%
Property and equipment
14.15%