33.76
Revenuekr M
77.97
82.90
86.64
89.25
95.65
101.7
107.1
110.8
118.2
122.9
34.56
5.14%
5.05%
60
27.46
Revenue growth%
24.77
22.50
22.07
22.30
22.94
24.20
23.73
25.63
26.38
23.87
14.19
24.20
23.80
11
5.11
Gross margin%
29.20
27.26
27.75
29.35
32.12
30.01
31.68
28.78
27.04
27.25
8.87
28.78
28.99
82
8.35
Operating margin%
7.52
8.76
9.88
10.17
7.72
7.31
8.29
9.96
7.03
7.09
24.11
7.31
8.00
41
10.30
Net margin%
25.42
24.13
24.77
25.93
28.37
26.44
26.58
24.04
22.57
19.76
26.96
24.04
25.09
65
17.73
P/E ratio (avg)x
37.44
41.57
47.97
49.67
58.74
68.12
75.28
73.21
86.20
84.74
26.26
75.28
63.43
39
35.95
EV/EBITx
62.88
66.79
73.66
77.51
80.69
83.01
83.01
91.11
88.31
95.42
25.23
88.31
81.85
15
6.74
FCF yield (avg)%
23.41
25.59
27.65
26.07
25.48
24.88
23.13
22.12
21.82
21.27
27.08
22.12
24.15
69
2.56
FCF margin%
5.36
6.36
3.41
4.59
3.89
4.42
5.53
8.49
9.18
10.13
13.19
8.49
5.45
78
0.748
FCF / Net incomex
2.573
2.886
3.164
3.109
3.022
2.932
3.311
3.562
4.195
4.973
1.051
3.562
3.137
9
6.80
ROIC%
14.99
12.72
13.45
15.76
18.28
18.97
18.96
18.34
20.05
19.18
5.25
18.97
18.31
47
9.80
Return on equity%
22.38
19.46
16.99
15.13
12.67
9.95
8.56
7.21
5.65
4.83
15.08
7.21
11.31
80
22.77
Return on assets%
27.18
24.83
27.54
30.34
33.14
33.56
31.97
31.14
32.93
30.14
18.55
31.97
30.74
54
0.66
EPSkr
0.70
0.78
0.81
0.82
0.86
0.91
1.01
1.08
1.10
1.11
0.73
5.30%
5.65%
—
4.39
EPS growth%
28.26
25.44
26.84
24.56
26.17
27.08
27.45
29.93
32.22
30.11
24.03
29.93
27.27
71
1.05
Bookvalue per shkr
1.42
1.69
1.63
1.83
1.93
2.20
2.28
2.31
2.53
2.58
1.03
6.00%
7.00%
—
0.88
FCF per sharekr
0.70
0.69
0.68
0.70
0.68
0.66
0.70
0.69
0.79
0.83
0.25
4.03%
2.56%
—
0.79
Dividend per shkr
1.01
0.91
0.79
0.83
0.83
0.79
0.86
0.86
0.81
0.86
1.10
0.63%
(2.61%)
—
27.35
Div yield (avg)%
13.50
12.51
10.57
9.94
7.13
8.48
10.20
12.25
11.77
13.46
29.79
11.77
11.17
88
15.38
Payout ratio%
18.28
16.20
18.51
21.22
18.57
20.26
21.80
21.00
20.05
17.39
5.83
20.26
19.31
43
45.97
Shares (diluted)M
32.32
34.09
36.85
35.98
38.79
41.29
42.55
46.20
44.97
42.63
47.20
1.91%
2.04%
67
9.45
Buyback yield%
19.32
17.27
16.21
18.69
16.37
17.09
18.35
15.49
13.02
10.84
17.67
15.49
16.73
57
0.677
D/E ratiox
1.155
1.162
1.388
1.415
1.444
1.509
1.767
2.098
2.460
2.803
0.905
2.098
1.477
54
84.95
Enterprise valuekr M
71.77
67.03
69.71
72.45
73.66
77.24
72.56
77.11
87.08
91.20
20.87
4.37%
2.66%
78
48.50
LT debtkr M
82.75
80.08
85.31
96.33
95.45
95.71
104.2
114.7
121.8
122.1
38.33
5.04%
5.13%
7
Cost of revenue
4.85%
0.98×
Operating expenses
5.29%
1.02×
Property and equipment
15.20%