3.755
Revenuekr M
5.915
5.980
5.954
6.210
6.369
6.500
6.665
6.793
6.854
7.116
3.910
2.24%
2.15%
47
3.57
Revenue growth%
9.05
7.76
10.42
9.37
10.97
10.87
9.88
11.53
13.38
14.46
7.28
11.53
10.64
84
3.07
Gross margin%
0.40
3.05
3.41
3.16
4.47
3.01
4.80
7.62
7.14
9.70
11.41
7.14
3.94
6
14.30
Operating margin%
16.86
19.44
17.80
16.61
18.52
19.63
20.20
22.55
20.62
20.39
3.33
20.39
19.53
24
23.71
Net margin%
19.48
17.45
15.88
14.79
12.36
10.55
11.49
11.67
10.59
8.63
14.79
10.59
12.01
47
37.23
P/E ratio (avg)x
18.11
19.32
19.67
19.85
20.08
19.78
19.38
19.73
19.83
21.82
12.00
19.78
19.75
15
10.03
EV/EBITx
42.26
42.50
40.24
44.24
42.54
45.95
47.12
45.86
48.86
46.41
25.22
46.41
45.05
92
14.02
FCF yield (avg)%
2.63
2.62
2.62
0.40
3.09
2.19
0.55
0.40
1.20
3.04
20.31
1.20
2.41
47
29.84
FCF margin%
30.06
30.42
28.07
29.60
31.67
29.81
32.50
34.47
35.34
33.72
26.11
33.72
31.05
81
0.669
FCF / Net incomex
2.285
2.708
3.193
3.671
4.183
4.711
5.033
5.223
5.285
6.055
0.982
5.223
4.447
55
6.97
ROIC%
11.22
13.31
13.39
13.87
13.77
12.02
9.38
10.05
7.54
9.82
28.48
9.82
11.62
45
14.94
Return on equity%
8.03
6.84
6.05
8.46
10.15
11.54
8.98
8.13
10.98
9.71
8.01
9.71
8.72
84
2.81
Return on assets%
8.61
8.16
7.41
10.32
11.15
12.84
12.52
10.62
11.92
14.14
29.01
12.52
10.89
92
0.53
EPSkr
1.61
1.45
1.55
1.75
1.68
1.81
1.62
1.76
1.59
1.64
0.57
(0.47%)
1.16%
—
17.42
EPS growth%
27.86
27.84
27.22
24.74
26.97
29.44
28.60
28.08
25.87
28.08
10.18
28.08
27.85
69
1.70
Bookvalue per shkr
0.39
0.39
0.36
0.37
0.35
0.38
0.44
0.41
0.45
0.43
0.96
3.76%
2.18%
—
0.40
FCF per sharekr
2.44
2.33
2.60
2.48
2.55
2.93
3.43
3.56
3.72
3.55
1.19
6.83%
5.03%
—
1.37
Dividend per shkr
1.70
1.80
1.81
2.01
2.06
2.32
2.38
2.86
2.83
3.43
0.63
10.77%
9.03%
—
12.93
Div yield (avg)%
22.89
25.34
27.91
30.73
29.77
31.82
32.46
33.95
34.65
34.70
25.89
33.95
31.27
94
15.84
Payout ratio%
26.69
25.18
25.82
23.95
21.29
21.30
20.29
18.62
17.68
19.34
24.94
19.34
21.29
74
3.829
Shares (diluted)M
3.797
3.963
3.664
3.628
3.365
3.286
3.461
3.110
2.974
3.069
3.784
(1.82%)
(1.52%)
86
23.58
Buyback yield%
28.13
27.86
29.27
29.89
27.96
29.01
27.35
27.00
29.25
28.44
21.63
28.44
28.29
74
0.454
D/E ratiox
1.020
1.191
1.313
1.553
1.724
1.687
1.956
2.112
2.412
2.670
0.254
2.112
1.706
58
6.604
Enterprise valuekr M
10.21
11.76
12.37
12.47
14.31
16.64
17.25
16.82
17.16
20.04
7.068
6.97%
8.92%
39
7.242
LT debtkr M
11.13
13.56
15.07
16.20
17.58
21.24
23.54
27.26
32.07
35.42
8.527
15.04%
13.14%
19
Cost of revenue
2.09%
0.99×
Operating expenses
1.95%
0.98×
Property and equipment
19.32%
Goodwill & intangibles
16.04%