234.0
Revenuekr M
274.7
289.9
313.1
332.8
363.7
390.4
428.0
463.3
503.8
547.6
254.6
8.53%
7.70%
32
14.63
Revenue growth%
25.42
28.02
29.57
32.13
31.52
33.10
32.67
30.77
32.74
33.05
29.56
32.74
31.83
16
22.82
Gross margin%
16.47
14.39
13.24
15.64
17.36
16.11
15.83
13.21
15.80
15.70
9.51
15.80
15.75
8
19.41
Operating margin%
7.31
5.34
8.17
5.57
5.06
7.57
7.75
10.18
8.27
11.04
18.86
8.27
7.66
30
28.19
Net margin%
8.06
9.64
12.25
13.66
15.24
12.66
14.36
14.90
15.37
14.87
16.72
14.87
14.01
67
36.30
P/E ratio (avg)x
15.12
15.03
13.74
15.28
17.24
17.36
16.44
15.81
17.37
18.86
34.49
17.36
16.12
84
14.95
EV/EBITx
30.21
32.35
35.76
39.41
44.31
44.87
50.46
51.40
45.91
50.38
24.20
50.38
44.59
18
29.37
FCF yield (avg)%
31.80
30.91
29.82
27.32
28.54
26.60
24.76
27.65
29.72
32.03
10.81
27.65
29.13
48
18.64
FCF margin%
2.38
2.52
3.54
4.69
4.92
5.85
5.88
5.61
5.61
6.16
12.72
5.85
5.26
85
1.120
FCF / Net incomex
0.418
0.386
0.331
0.314
0.330
0.295
0.257
0.235
0.240
0.222
1.006
0.240
0.304
48
25.14
ROIC%
14.15
11.59
12.93
10.62
13.24
12.86
12.57
9.84
12.79
12.41
12.72
12.57
12.68
52
29.49
Return on equity%
31.48
32.03
33.19
35.52
35.17
37.96
36.42
33.67
35.86
34.14
27.58
35.86
34.65
19
14.37
Return on assets%
18.27
17.72
20.19
17.66
17.10
19.85
20.24
22.43
21.89
22.60
4.75
21.89
20.02
49
5.66
EPSkr
5.61
5.91
6.54
6.31
6.34
6.83
7.88
9.00
9.36
10.90
5.79
11.47%
8.19%
—
21.42
EPS growth%
13.69
14.61
13.47
14.68
11.72
9.80
8.45
8.95
9.79
9.84
5.48
9.79
10.78
92
2.84
Bookvalue per shkr
4.69
4.14
4.27
3.68
3.83
3.62
3.05
2.59
2.28
2.14
6.53
(10.98%)
(8.83%)
—
9.24
FCF per sharekr
10.70
12.06
12.74
12.63
14.58
17.41
19.76
21.90
25.35
26.78
8.22
12.93%
9.68%
—
10.63
Dividend per shkr
3.82
3.73
3.69
3.79
3.77
3.78
4.51
5.35
5.51
5.58
2.16
8.14%
5.68%
—
16.78
Div yield (avg)%
32.43
33.87
36.77
39.08
37.75
37.18
36.85
36.85
38.77
40.73
7.40
37.18
37.01
45
5.20
Payout ratio%
3.48
5.42
4.29
6.29
4.77
7.27
6.20
4.71
3.17
2.54
6.44
4.71
4.74
9
73.15
Shares (diluted)M
54.48
57.43
58.99
60.74
54.48
46.89
47.87
51.83
52.07
55.34
72.67
0.31%
0.58%
56
5.83
Buyback yield%
13.54
15.99
13.35
10.79
7.81
10.52
7.72
5.38
8.06
10.60
15.91
8.06
10.56
17
1.478
D/E ratiox
1.024
1.122
1.042
0.941
0.859
0.856
0.789
0.685
0.615
0.557
1.165
0.685
0.858
6
203.5
Enterprise valuekr M
192.7
183.8
208.0
192.2
200.3
204.5
187.8
197.1
188.4
211.7
338.9
1.12%
0.73%
5
292.7
LT debtkr M
376.0
383.3
380.5
372.1
327.6
320.6
336.4
307.5
287.7
255.7
609.7
(4.83%)
(3.46%)
85
Cost of revenue
7.44%
0.98×
Operating expenses
8.25%
1.05×
Property and equipment
16.00%
Spread over hurdle
(0.39%)