189.2
Revenuekr M
138.9
150.6
157.6
167.9
176.0
188.0
204.1
219.4
233.2
249.6
206.1
7.24%
6.73%
79
25.72
Revenue growth%
7.64
7.08
8.14
7.28
9.22
9.71
12.31
11.10
8.52
11.42
9.40
11.10
8.87
81
14.90
Gross margin%
17.36
16.43
16.60
14.77
17.12
16.92
18.03
16.45
18.37
17.38
24.79
17.38
17.02
65
3.37
Operating margin%
28.56
28.68
29.06
27.89
25.10
24.46
25.23
23.02
23.87
26.16
21.94
24.46
25.70
15
21.81
Net margin%
19.17
21.47
18.63
19.47
16.51
13.53
10.63
7.91
5.70
6.36
22.64
7.91
15.02
75
30.08
P/E ratio (avg)x
15.94
16.63
16.56
18.05
19.46
19.54
19.75
17.14
16.08
16.09
9.872
17.14
16.89
14
21.63
EV/EBITx
28.51
28.47
25.58
25.77
23.73
23.42
23.45
21.06
20.60
17.75
34.95
21.06
23.59
78
7.86
FCF yield (avg)%
20.57
19.84
20.74
20.51
22.95
25.43
23.97
23.71
23.20
22.94
16.90
23.71
22.95
84
19.82
FCF margin%
15.17
14.45
14.75
16.88
18.55
20.02
21.39
18.70
16.89
17.68
22.97
18.70
17.29
60
0.585
FCF / Net incomex
0.737
0.853
0.907
0.912
0.851
0.812
0.934
0.965
1.095
1.107
0.147
0.965
0.909
31
5.24
ROIC%
9.20
8.46
11.39
11.54
10.49
11.24
12.96
13.12
16.03
14.92
20.43
13.12
11.46
38
9.29
Return on equity%
15.82
12.96
13.23
14.35
13.94
13.29
13.56
12.64
14.13
13.89
25.30
13.56
13.72
17
28.28
Return on assets%
18.01
17.84
15.16
15.10
13.67
16.29
17.13
15.31
16.06
13.75
29.00
16.06
15.69
40
9.96
EPSkr
27.12
31.08
33.94
34.10
38.76
41.01
40.98
46.24
45.35
52.77
10.46
6.37%
7.74%
—
28.22
EPS growth%
23.95
23.33
25.69
23.16
24.56
23.23
22.26
22.92
25.44
26.86
28.05
23.23
23.64
20
20.18
Bookvalue per shkr
24.55
24.52
25.67
23.08
24.47
25.53
23.78
20.87
19.02
17.04
3.37
(6.98%)
(2.66%)
—
8.39
FCF per sharekr
18.37
19.06
19.71
18.40
16.98
15.89
13.88
13.43
14.58
13.66
14.79
(4.26%)
(3.56%)
—
17.24
Dividend per shkr
35.17
39.48
40.86
43.63
41.88
43.20
50.14
47.87
46.60
45.21
13.01
1.54%
4.23%
—
16.33
Div yield (avg)%
28.12
25.98
27.38
26.42
28.22
26.31
28.76
29.48
28.44
27.37
13.81
28.44
27.75
67
21.27
Payout ratio%
6.51
4.51
3.73
6.11
4.20
1.92
3.90
3.19
6.08
3.65
16.47
3.65
4.05
32
3.718
Shares (diluted)M
4.556
5.117
5.017
4.920
5.748
5.623
6.612
6.934
6.593
6.667
3.754
3.01%
5.02%
80
21.99
Buyback yield%
21.52
21.32
23.32
25.69
23.28
25.55
27.43
26.65
28.59
28.57
15.67
27.43
25.62
36
0.363
D/E ratiox
0.252
0.226
0.218
0.196
0.186
0.169
0.151
0.163
0.166
0.170
1.554
0.166
0.178
35
84.73
Enterprise valuekr M
51.93
49.37
46.59
45.05
44.79
46.54
41.35
46.20
51.51
52.01
77.79
3.04%
(0.36%)
61
73.43
LT debtkr M
83.39
72.52
64.23
64.62
66.98
71.45
75.89
72.74
63.29
65.70
36.91
(0.38%)
(1.95%)
88
Cost of revenue
6.61%
0.99×
Operating expenses
6.86%
1.01×
Property and equipment
17.04%
Spread over hurdle
11.15%