469.8
Revenuekr M
534.5
558.4
584.8
602.9
610.8
630.6
633.3
646.2
654.2
657.0
492.3
1.47%
2.09%
22
10.37
Revenue growth%
15.53
13.26
15.67
16.40
16.17
18.67
19.35
17.73
15.31
12.96
10.49
17.73
15.92
41
28.44
Gross margin%
8.13
8.77
7.14
7.53
9.22
6.45
7.55
5.18
2.92
5.60
28.25
5.60
7.33
41
5.91
Operating margin%
17.25
16.99
19.87
21.77
19.74
17.80
17.63
17.07
18.55
16.84
26.22
17.63
17.72
7
23.90
Net margin%
23.45
26.14
27.26
25.01
27.00
29.82
29.47
32.34
30.93
32.14
10.16
30.93
28.37
45
13.64
P/E ratio (avg)x
9.072
7.987
7.973
8.231
7.133
6.186
6.031
5.531
5.150
4.918
26.23
5.531
6.659
34
12.74
EV/EBITx
47.19
45.60
52.25
62.52
64.76
66.01
67.73
66.62
70.10
77.86
31.34
67.73
65.39
48
4.14
FCF yield (avg)%
23.37
25.89
28.42
28.26
30.84
31.42
33.12
35.07
33.54
31.26
11.90
33.12
31.05
46
10.10
FCF margin%
27.65
25.47
27.99
26.99
26.36
27.56
29.09
28.10
28.90
28.13
29.09
28.13
27.82
84
0.748
FCF / Net incomex
0.280
0.334
0.400
0.452
0.438
0.448
0.536
0.557
0.670
0.731
0.666
0.557
0.450
41
26.13
ROIC%
2.42
5.19
4.34
3.73
5.90
8.17
8.27
9.08
9.29
6.56
5.68
8.27
6.23
82
18.74
Return on equity%
11.84
9.65
10.02
12.11
10.91
11.28
11.70
11.21
10.87
10.71
19.77
11.21
11.06
61
11.25
Return on assets%
16.61
16.48
14.48
12.98
10.66
10.38
9.54
12.05
14.70
15.26
9.26
12.05
13.73
34
32.15
EPSkr
25.43
24.99
26.30
24.32
27.56
25.63
24.28
26.81
24.78
23.04
35.00
(3.51%)
(1.83%)
—
7.09
EPS growth%
16.52
15.16
12.24
9.28
7.73
9.09
8.35
7.50
6.67
7.02
25.26
7.50
8.72
89
26.28
Bookvalue per shkr
19.24
19.47
18.35
19.08
17.93
16.23
15.54
13.76
12.30
13.53
16.13
(5.48%)
(4.46%)
—
22.28
FCF per sharekr
10.67
10.74
11.23
10.71
10.65
10.56
10.06
10.46
11.67
11.42
18.42
1.41%
(0.43%)
—
36.80
Dividend per shkr
29.44
32.98
32.81
32.51
38.13
37.38
44.38
47.71
53.55
60.47
6.26
9.66%
9.57%
—
14.11
Div yield (avg)%
0.65
3.10
3.63
5.91
8.63
7.63
9.82
6.94
8.99
11.73
17.28
8.99
7.29
50
27.58
Payout ratio%
30.24
28.61
30.42
31.83
32.89
34.73
32.78
33.41
32.73
31.24
24.23
32.78
32.28
53
12.86
Shares (diluted)M
18.94
20.00
21.82
20.37
18.37
16.47
17.68
17.44
18.54
19.61
12.42
1.32%
1.09%
72
13.46
Buyback yield%
14.22
11.82
14.22
14.47
16.42
16.23
13.40
14.00
11.23
8.98
15.26
13.40
14.11
9
0.836
D/E ratiox
0.934
0.946
0.881
0.981
1.005
1.082
1.097
1.231
1.288
1.227
0.342
1.227
1.044
90
63.81
Enterprise valuekr M
241.3
277.8
334.6
348.6
392.6
429.4
498.2
584.8
574.2
693.3
523.6
12.04%
10.85%
82
234.8
LT debtkr M
95.31
91.36
101.2
99.83
113.4
131.5
150.6
170.7
193.3
208.2
592.3
12.93%
9.41%
13
Cost of revenue
2.24%
1.01×
Operating expenses
2.14%
1.00×
Property and equipment
17.27%
Spread over hurdle
(3.10%)