226.8
Revenuekr M
132.4
135.9
142.0
144.3
152.4
160.0
167.6
170.7
180.4
187.3
238.2
4.21%
3.76%
81
11.14
Revenue growth%
14.15
12.96
12.81
14.08
15.50
13.96
16.41
14.60
13.76
15.16
14.47
14.60
14.12
61
7.29
Gross margin%
13.59
16.39
15.28
17.46
17.21
17.31
18.29
15.71
18.02
15.37
21.86
17.31
16.80
59
19.10
Operating margin%
31.73
32.12
29.64
31.36
34.16
35.21
33.86
36.66
35.91
35.14
24.09
35.21
34.01
62
16.42
Net margin%
5.50
6.66
5.77
6.77
4.44
2.26
4.07
3.92
6.36
8.65
23.29
4.07
5.64
25
37.41
P/E ratio (avg)x
14.61
13.40
14.26
13.81
14.91
14.19
14.66
14.28
15.61
14.53
30.76
14.53
14.40
28
11.91
EV/EBITx
20.94
21.66
19.88
20.47
21.88
20.63
22.00
19.39
17.44
16.48
35.55
19.39
20.55
80
27.51
FCF yield (avg)%
20.66
20.86
20.59
18.71
20.43
23.00
21.86
19.33
20.38
17.58
23.23
20.38
20.51
58
11.24
FCF margin%
15.05
15.86
14.46
11.95
13.92
16.81
15.66
14.11
14.15
12.82
8.80
14.15
14.31
94
1.103
FCF / Net incomex
0.693
0.775
0.760
0.799
0.925
1.086
1.111
1.233
1.274
1.537
1.533
1.233
1.006
64
25.51
ROIC%
9.05
11.02
13.88
14.69
17.02
18.49
16.58
18.18
19.23
19.81
28.04
18.49
16.80
85
8.18
Return on equity%
4.34
1.90
0.40
0.40
0.40
0.40
0.40
3.35
0.71
0.40
4.63
0.40
0.40
88
10.60
Return on assets%
19.30
18.21
16.25
18.07
19.58
21.62
22.60
22.71
22.69
19.98
21.98
22.60
19.78
85
0.36
EPSkr
0.58
0.58
0.62
0.58
0.57
0.53
0.57
0.61
0.61
0.67
0.38
3.32%
0.86%
—
20.03
EPS growth%
25.19
26.27
26.34
25.92
24.58
27.17
28.30
28.68
26.66
28.35
25.16
28.30
26.50
18
0.82
Bookvalue per shkr
1.49
1.53
1.55
1.35
1.44
1.51
1.44
1.28
1.39
1.46
1.30
0.36%
(0.51%)
—
1.24
FCF per sharekr
1.23
1.41
1.52
1.45
1.59
1.59
1.68
1.72
1.85
2.05
1.31
5.23%
5.35%
—
0.47
Dividend per shkr
1.73
1.78
1.77
1.76
1.74
1.76
1.97
2.09
2.19
2.32
1.07
5.96%
5.05%
—
23.40
Div yield (avg)%
27.31
24.74
23.93
22.39
21.83
21.95
19.60
20.48
20.47
20.11
2.50
20.47
21.89
52
10.35
Payout ratio%
9.79
7.14
6.60
7.52
8.38
11.27
8.73
6.88
4.87
3.79
24.02
6.88
7.33
26
28.66
Shares (diluted)M
38.89
37.26
41.85
47.95
48.97
55.32
55.26
57.58
63.26
64.45
28.66
5.65%
5.80%
19
28.00
Buyback yield%
13.16
10.82
10.89
9.37
7.20
7.38
4.90
2.17
0.40
3.14
11.00
3.14
7.29
18
0.100
D/E ratiox
0.278
0.251
0.227
0.234
0.238
0.258
0.260
0.240
0.235
0.261
0.869
0.258
0.246
87
93.84
Enterprise valuekr M
178.1
195.6
198.6
183.3
180.3
204.2
217.9
244.7
244.6
255.7
158.3
7.24%
2.99%
41
163.5
LT debtkr M
292.0
284.5
300.3
339.8
349.6
346.6
410.7
393.0
438.5
453.3
103.9
5.34%
4.29%
5
Cost of revenue
3.80%
1.00×
Operating expenses
3.81%
1.00×
Property and equipment
16.23%