213.8
Revenuekr M
266.4
281.8
302.2
322.2
351.5
379.7
406.4
432.7
463.7
493.7
225.2
7.03%
6.83%
8
8.28
Revenue growth%
20.06
18.74
21.50
20.23
19.45
17.12
18.12
16.82
18.98
16.58
24.79
17.12
18.86
90
10.95
Gross margin%
15.54
18.38
16.13
14.54
13.00
12.10
12.51
9.87
12.37
11.87
5.14
12.10
12.76
15
9.48
Operating margin%
14.38
15.06
15.32
14.82
13.23
10.98
8.96
9.30
10.43
9.31
21.47
9.31
12.11
24
29.77
Net margin%
13.37
14.28
11.64
11.16
10.30
10.87
9.92
8.90
6.85
8.36
20.37
8.90
10.59
63
26.86
P/E ratio (avg)x
15.93
15.56
15.26
15.28
15.76
15.61
16.55
17.11
15.24
15.12
6.707
15.61
15.59
72
19.37
EV/EBITx
26.98
25.15
23.25
24.67
22.04
20.45
21.28
20.68
18.57
20.68
20.67
20.68
21.66
67
7.02
FCF yield (avg)%
12.85
14.57
17.47
18.11
15.70
16.39
17.77
16.76
17.46
18.17
7.83
17.46
17.11
69
3.35
FCF margin%
16.72
14.41
13.08
14.61
15.31
12.34
10.88
11.83
14.74
17.46
10.63
12.34
14.51
82
0.749
FCF / Net incomex
1.171
1.099
1.252
1.442
1.556
1.584
1.719
1.660
1.691
1.631
0.327
1.660
1.570
91
23.50
ROIC%
10.69
12.39
10.23
12.94
12.63
10.71
9.66
10.18
8.67
7.69
15.44
9.66
10.46
61
25.39
Return on equity%
10.27
8.72
10.08
9.84
11.13
11.31
11.06
11.03
11.91
10.62
13.49
11.06
10.82
49
4.56
Return on assets%
15.45
16.60
18.07
15.76
15.22
18.03
20.57
22.51
21.72
21.41
5.91
21.41
18.05
71
8.23
EPSkr
5.05
5.03
5.33
4.80
4.74
4.60
5.17
5.31
5.79
5.59
8.97
3.37%
1.27%
—
18.50
EPS growth%
21.08
22.48
24.35
25.91
24.68
23.86
25.76
23.34
22.16
19.94
3.25
23.34
23.60
43
7.83
Bookvalue per shkr
8.83
8.69
8.61
9.16
8.57
9.71
10.03
11.09
10.23
10.69
3.66
4.52%
1.09%
—
7.75
FCF per sharekr
9.96
9.47
8.82
8.64
8.45
8.92
8.92
9.66
9.73
10.52
7.89
4.47%
1.09%
—
3.86
Dividend per shkr
3.59
3.46
3.60
3.72
3.88
3.97
4.15
3.88
4.21
4.01
9.19
0.65%
0.95%
—
24.02
Div yield (avg)%
18.31
19.80
19.03
19.68
16.77
16.75
16.47
18.32
20.18
23.01
21.92
18.32
18.68
63
28.35
Payout ratio%
21.03
23.81
21.78
22.76
22.84
23.34
22.67
22.96
21.16
19.94
11.97
22.67
22.72
93
18.74
Shares (diluted)M
22.62
24.68
29.83
35.16
37.96
41.81
44.19
51.56
57.74
60.93
18.39
9.93%
10.56%
75
21.56
Buyback yield%
11.69
9.34
6.97
8.13
6.48
9.34
8.13
10.40
12.29
13.70
2.78
10.40
9.34
13
0.146
D/E ratiox
1.074
1.269
1.265
1.268
1.252
1.215
1.237
1.454
1.677
1.653
1.131
1.454
1.267
61
503.2
Enterprise valuekr M
739.1
742.0
772.4
733.3
849.5
863.2
826.4
926.3
931.6
965.2
146.1
2.59%
4.42%
18
0.456
LT debtkr B
0.665
0.677
0.662
0.652
0.746
0.790
0.746
0.847
0.971
1.040
0.478
6.86%
4.17%
29
Cost of revenue
6.82%
1.00×
Operating expenses
6.88%
1.00×
Goodwill & intangibles
16.89%
Property and equipment
16.71%
Spread over hurdle
(3.39%)