31.06
Revenuekr M
101.8
107.6
113.3
117.5
120.8
126.4
135.1
144.7
151.6
161.9
33.58
6.04%
5.11%
78
19.71
Revenue growth%
21.51
21.17
21.15
23.46
21.25
20.93
19.06
21.97
20.58
20.67
8.35
20.67
21.16
62
11.63
Gross margin%
24.48
26.55
29.48
28.39
25.95
26.39
24.55
21.55
20.32
22.89
21.59
22.89
25.25
32
28.09
Operating margin%
16.39
13.47
12.59
14.19
13.18
11.17
10.01
12.87
15.45
14.73
2.48
12.87
13.33
11
16.20
Net margin%
4.20
3.40
1.27
0.40
0.40
0.67
0.40
2.77
2.33
3.00
25.74
2.33
1.80
57
18.63
P/E ratio (avg)x
30.83
29.98
32.13
31.79
35.79
34.39
39.83
42.66
48.06
45.68
34.95
42.66
35.09
35
33.67
EV/EBITx
19.78
19.83
19.89
19.43
19.95
18.19
17.17
16.52
18.11
19.29
25.30
18.11
19.36
73
7.66
FCF yield (avg)%
4.65
2.03
2.22
0.40
0.40
0.41
0.40
0.40
0.40
0.40
3.79
0.40
0.40
15
25.74
FCF margin%
25.00
22.34
24.55
25.64
27.54
24.71
26.68
26.22
25.68
23.63
5.58
25.68
25.32
19
1.601
FCF / Net incomex
0.602
0.608
0.693
0.671
0.669
0.773
0.869
0.873
0.840
0.850
0.574
0.850
0.733
55
12.31
ROIC%
1.60
2.06
0.40
0.40
2.57
0.40
2.65
2.39
2.88
3.55
18.34
2.65
2.23
70
10.02
Return on equity%
19.97
19.16
17.58
15.27
15.27
15.97
17.92
16.29
17.12
16.92
11.66
16.92
17.02
61
14.78
Return on assets%
2.38
5.03
2.38
0.40
1.38
3.60
1.83
1.91
2.81
1.60
27.82
1.91
2.15
85
2.72
EPSkr
5.52
5.68
5.90
6.67
6.42
7.51
8.76
9.59
10.45
10.32
2.92
9.96%
7.01%
—
4.02
EPS growth%
23.38
21.74
20.82
22.87
21.32
20.39
19.98
19.95
21.12
22.16
23.95
20.39
21.22
63
8.16
Bookvalue per shkr
5.43
5.63
5.41
5.66
6.02
6.11
5.90
5.34
5.42
5.12
8.86
(3.19%)
(1.13%)
—
8.22
FCF per sharekr
6.60
6.70
6.36
6.02
5.44
5.20
5.03
4.59
4.37
4.05
1.50
(5.74%)
(5.50%)
—
1.45
Dividend per shkr
1.62
1.69
1.83
1.73
1.69
1.76
1.68
1.61
1.60
1.66
5.09
(0.35%)
0.57%
—
9.92
Div yield (avg)%
6.57
5.09
5.96
6.19
6.33
8.52
11.46
13.77
16.35
18.25
6.18
13.77
7.55
71
27.90
Payout ratio%
27.01
28.46
27.74
26.61
25.54
26.75
24.87
23.51
21.00
23.51
23.51
23.51
26.08
76
12.02
Shares (diluted)M
14.36
14.10
14.16
13.77
13.31
13.91
14.91
16.27
15.00
14.53
12.07
1.78%
(0.22%)
63
3.17
Buyback yield%
29.01
31.46
29.80
30.44
29.88
28.36
31.03
29.22
28.71
29.93
3.18
29.22
29.84
47
0.741
D/E ratiox
0.171
0.182
0.176
0.201
0.202
0.200
0.191
0.189
0.203
0.217
1.375
0.200
0.195
6
7.785
Enterprise valuekr M
112.2
103.1
104.6
105.4
103.1
102.5
111.1
124.5
132.3
142.2
23.81
6.63%
2.00%
25
120.0
LT debtkr M
8.415
8.197
8.567
8.981
9.894
9.961
10.50
9.883
9.379
8.620
47.89
(2.72%)
(0.91%)
45
Cost of revenue
5.13%
1.00×
Operating expenses
5.65%
1.05×
Property and equipment
16.16%