252.1
Revenuekr M
243.5
239.8
242.2
240.3
247.4
246.1
252.8
248.8
256.0
253.7
266.1
0.51%
0.48%
34
16.01
Revenue growth%
11.75
11.91
9.37
11.79
13.85
16.52
14.33
14.11
14.10
14.94
23.90
14.33
13.98
92
24.43
Gross margin%
28.45
31.32
31.93
29.62
31.75
34.21
32.89
31.02
33.38
36.33
4.53
33.38
31.84
7
21.33
Operating margin%
17.74
17.83
18.95
21.31
19.99
20.83
23.58
22.89
22.70
22.91
6.95
22.89
21.07
88
23.08
Net margin%
0.40
2.91
2.75
3.41
3.20
2.57
1.21
0.80
3.64
4.14
9.33
2.57
2.83
45
25.98
P/E ratio (avg)x
18.97
19.65
21.35
21.97
22.53
22.01
20.29
19.54
18.72
17.17
36.08
19.54
19.97
31
9.118
EV/EBITx
40.96
39.18
40.02
46.36
45.91
47.96
55.81
66.32
78.67
81.32
9.445
66.32
47.16
75
20.70
FCF yield (avg)%
30.92
33.37
33.48
30.57
30.03
31.92
30.67
28.43
31.32
28.71
15.45
30.67
30.80
10
22.19
FCF margin%
29.70
29.36
30.06
28.07
31.06
29.47
32.24
34.39
33.45
36.12
6.60
33.45
30.56
93
0.191
FCF / Net incomex
0.240
0.268
0.318
0.351
0.382
0.432
0.457
0.446
0.494
0.590
0.277
0.457
0.407
30
7.70
ROIC%
22.46
24.46
22.66
22.37
19.95
21.56
22.24
24.61
22.35
22.11
16.55
22.24
22.36
80
25.17
Return on equity%
10.68
10.31
13.10
15.46
12.94
13.09
13.85
10.90
9.54
9.07
25.82
10.90
11.92
21
24.66
Return on assets%
17.06
17.18
14.61
16.46
16.02
13.38
13.41
16.01
13.84
12.86
8.93
13.41
15.31
36
6.14
EPSkr
4.94
5.06
5.79
6.44
7.48
8.23
9.37
9.94
11.24
10.77
6.79
7.55%
8.09%
—
19.30
EPS growth%
20.23
21.21
19.55
20.91
18.19
18.21
19.67
17.54
14.79
15.97
29.37
17.54
18.88
40
5.92
Bookvalue per shkr
1.47
1.63
1.70
1.94
1.96
2.05
1.90
1.95
1.77
1.66
4.84
(3.29%)
0.71%
—
4.34
FCF per sharekr
4.29
4.64
4.97
4.64
4.59
4.55
5.04
5.50
5.93
5.69
1.64
4.39%
3.90%
—
5.31
Dividend per shkr
9.39
9.69
10.35
10.59
11.14
13.03
14.31
16.31
19.18
19.97
4.16
12.39%
8.76%
—
7.78
Div yield (avg)%
23.53
26.51
25.38
24.56
25.69
26.98
26.79
28.29
30.18
29.91
22.93
28.29
26.65
51
16.38
Payout ratio%
17.68
18.83
20.59
21.36
18.86
17.20
20.11
17.70
19.98
19.87
6.00
19.87
19.36
80
28.72
Shares (diluted)M
37.68
40.41
43.95
42.41
42.81
43.35
45.62
50.59
48.31
55.25
29.39
5.23%
4.15%
73
2.54
Buyback yield%
27.19
28.43
28.35
25.73
28.71
31.39
28.99
28.58
25.97
26.12
12.53
28.58
28.39
80
0.945
D/E ratiox
1.937
2.048
2.065
2.130
2.324
2.537
2.833
2.886
2.954
2.850
0.357
2.850
2.430
30
32.52
Enterprise valuekr M
17.26
18.77
19.56
22.29
26.05
26.46
26.00
25.63
29.02
32.84
161.9
4.74%
6.05%
43
163.0
LT debtkr M
286.5
316.4
346.6
374.2
364.4
424.9
416.7
435.3
452.3
535.1
22.47
7.99%
6.43%
47
Cost of revenue
0.69%
1.02×
Operating expenses
0.11%
0.96×
Property and equipment
16.73%
Spread over hurdle
20.90%