151.7
Revenuekr M
438.3
462.6
474.8
485.7
497.1
520.4
537.0
554.7
562.3
588.7
156.2
3.44%
3.12%
84
6.35
Revenue growth%
24.01
21.82
21.01
23.76
22.71
23.24
25.82
26.48
25.99
27.94
25.71
25.99
23.89
83
16.23
Gross margin%
6.66
4.25
3.96
1.83
1.99
0.40
0.40
0.40
0.40
0.40
10.35
0.40
1.12
64
14.59
Operating margin%
17.28
18.41
19.77
16.99
17.49
19.24
17.34
20.11
17.78
18.46
8.55
18.46
18.10
81
23.75
Net margin%
29.92
31.15
32.28
34.97
36.20
36.66
34.62
34.45
32.82
30.45
25.77
34.45
33.64
57
32.43
P/E ratio (avg)x
16.83
16.93
17.37
16.96
16.86
16.79
16.83
15.78
13.58
14.47
15.18
15.78
16.83
73
36.18
EV/EBITx
55.66
59.84
59.32
61.11
72.28
74.08
88.74
95.72
96.34
106.0
35.44
95.72
73.18
83
18.44
FCF yield (avg)%
13.44
13.00
10.10
9.62
8.00
10.22
7.91
7.81
7.11
5.45
4.85
7.81
8.81
23
11.01
FCF margin%
33.65
31.11
32.59
34.73
37.68
36.56
37.13
35.02
34.66
37.43
11.90
36.56
34.88
9
0.740
FCF / Net incomex
0.991
0.951
0.989
1.132
1.095
1.089
1.226
1.314
1.240
1.237
1.218
1.237
1.114
92
10.26
ROIC%
17.83
17.79
17.01
14.51
11.84
13.48
15.53
13.05
15.09
15.29
7.71
15.09
15.19
11
19.47
Return on equity%
9.02
10.22
7.85
9.48
11.00
13.14
10.15
12.67
12.39
14.87
4.35
12.67
10.61
68
27.96
Return on assets%
29.01
28.46
26.81
27.03
28.68
31.62
29.43
31.18
30.37
29.88
2.65
30.37
29.22
42
1.24
EPSkr
0.99
1.06
1.10
1.18
1.12
1.08
1.11
1.14
1.10
1.23
1.35
1.92%
3.04%
—
21.65
EPS growth%
3.55
4.72
5.59
7.46
8.06
7.31
5.18
4.68
4.90
2.63
13.80
4.90
5.04
8
0.70
Bookvalue per shkr
0.35
0.36
0.37
0.40
0.42
0.42
0.41
0.41
0.41
0.38
0.82
(2.11%)
0.78%
—
1.09
FCF per sharekr
0.32
0.37
0.40
0.44
0.49
0.57
0.53
0.53
0.55
0.58
0.83
3.51%
6.24%
—
1.09
Dividend per shkr
0.67
0.74
0.75
0.74
0.70
0.68
0.77
0.89
0.97
0.99
0.82
7.35%
5.70%
—
7.19
Div yield (avg)%
10.22
9.62
8.63
7.17
5.39
4.42
5.44
8.03
7.20
7.93
27.34
7.20
7.57
41
4.68
Payout ratio%
18.48
20.68
23.35
22.46
19.59
18.89
17.33
19.89
19.08
21.44
22.28
19.08
19.74
49
250.5
Shares (diluted)M
244.5
275.9
293.0
286.2
271.4
279.1
282.0
288.3
321.9
317.9
245.1
3.21%
2.60%
13
17.74
Buyback yield%
13.78
14.96
16.54
14.10
15.64
14.79
14.50
12.73
12.71
15.04
11.06
14.50
14.65
83
1.412
D/E ratiox
0.313
0.342
0.336
0.316
0.350
0.372
0.436
0.513
0.551
0.607
1.343
0.513
0.361
24
145.2
Enterprise valuekr M
324.4
317.2
316.2
374.9
449.0
442.6
533.2
520.7
561.2
588.0
104.9
5.54%
6.40%
33
89.66
LT debtkr M
129.7
137.7
129.2
121.0
115.4
98.02
90.60
91.57
85.15
76.89
515.6
(7.80%)
(6.53%)
47
Cost of revenue
3.12%
1.00×
Operating expenses
2.60%
0.95×
Property and equipment
18.08%
Goodwill & intangibles
15.65%