8.644
Revenuekr M
39.55
41.08
42.94
46.04
48.90
50.55
53.54
56.09
59.94
64.01
9.556
5.53%
5.61%
88
4.77
Revenue growth%
15.68
17.65
17.98
18.81
18.05
15.19
17.59
18.54
16.12
14.02
22.52
16.12
17.62
51
10.41
Gross margin%
26.62
27.40
28.77
30.58
28.97
27.56
28.42
27.02
24.61
23.61
18.04
27.02
27.48
62
28.11
Operating margin%
11.91
11.38
10.52
11.41
10.04
11.11
12.49
14.84
14.67
15.78
10.78
14.67
11.66
54
20.52
Net margin%
21.15
22.95
23.27
20.89
23.31
25.10
25.77
23.85
23.45
21.88
5.17
23.85
23.29
14
23.16
P/E ratio (avg)x
16.65
17.88
18.75
19.54
20.84
21.02
21.05
19.72
21.55
21.21
26.87
21.05
20.28
63
8.602
EV/EBITx
14.74
14.41
15.34
17.83
17.43
20.46
20.04
23.19
23.07
25.28
9.001
23.07
18.93
17
8.10
FCF yield (avg)%
21.61
23.67
21.97
21.68
22.58
23.45
26.28
28.72
28.14
25.53
20.14
26.28
23.56
34
28.19
FCF margin%
0.40
0.40
0.40
2.44
3.00
2.07
1.50
1.68
0.40
0.40
27.83
1.50
0.95
46
1.636
FCF / Net incomex
0.463
0.457
0.399
0.343
0.352
0.331
0.309
0.293
0.274
0.234
0.197
0.293
0.337
91
14.25
ROIC%
33.41
35.27
36.31
37.51
34.62
35.25
34.36
34.49
35.25
34.50
23.04
34.50
34.93
80
10.86
Return on equity%
4.26
5.25
6.33
4.92
6.15
4.16
5.66
4.44
3.68
4.99
21.23
4.44
4.95
9
9.48
Return on assets%
19.72
19.35
20.42
21.75
19.67
22.20
24.04
24.13
25.93
23.21
9.83
24.04
21.98
12
2.42
EPSkr
2.50
2.51
2.31
2.63
3.00
3.29
3.40
3.32
3.36
3.37
2.53
2.38%
3.47%
—
19.51
EPS growth%
24.24
21.50
18.66
18.72
19.80
20.90
18.71
19.62
20.17
22.92
28.21
20.17
19.99
90
0.52
Bookvalue per shkr
3.69
3.59
3.68
3.70
3.74
3.92
3.99
3.79
4.18
4.32
0.67
2.95%
2.52%
—
2.98
FCF per sharekr
1.69
1.62
1.80
2.02
2.11
1.97
2.06
2.06
2.29
2.45
3.36
3.05%
4.38%
—
2.46
Dividend per shkr
0.81
0.75
0.74
0.72
0.71
0.73
0.64
0.67
0.63
0.64
2.08
(1.92%)
(3.35%)
—
4.77
Div yield (avg)%
17.20
18.51
19.88
21.27
22.67
20.95
23.77
20.95
21.16
18.77
25.39
20.95
20.95
5
21.03
Payout ratio%
32.33
31.35
30.08
29.14
29.25
26.95
29.56
27.66
26.98
27.95
26.54
27.66
29.19
85
8.225
Shares (diluted)M
12.53
13.19
12.82
13.53
15.54
16.61
18.34
18.99
17.76
19.60
8.478
4.74%
5.91%
73
25.15
Buyback yield%
0.40
1.81
0.82
0.40
0.51
0.40
0.40
0.40
2.53
4.49
5.19
0.40
0.46
20
1.085
D/E ratiox
0.262
0.285
0.287
0.313
0.321
0.347
0.380
0.363
0.392
0.444
1.627
0.380
0.334
63
36.46
Enterprise valuekr M
39.04
38.49
36.60
40.71
39.66
46.41
48.46
51.71
58.28
62.34
6.495
9.46%
5.58%
8
10.66
LT debtkr M
54.79
63.09
63.40
66.83
72.50
84.90
100.8
107.0
105.4
103.7
14.46
7.41%
8.34%
62
Cost of revenue
5.73%
1.01×
Operating expenses
5.63%
1.00×
Property and equipment
18.73%
Goodwill & intangibles
17.76%