460.9
Revenuekr M
513.4
547.6
572.0
594.1
629.3
661.4
709.9
759.2
796.6
841.9
481.5
5.99%
5.55%
42
14.76
Revenue growth%
9.26
9.80
7.64
9.50
10.03
11.69
11.83
14.10
13.82
16.67
17.44
13.82
10.86
8
6.91
Gross margin%
22.66
23.91
26.17
23.45
24.42
22.98
25.02
27.18
29.03
26.04
14.13
26.04
24.72
14
25.63
Operating margin%
18.42
20.84
21.91
20.20
17.98
15.28
16.72
14.41
12.24
14.87
16.76
14.87
17.35
35
23.23
Net margin%
18.01
16.75
19.30
16.98
18.06
19.43
19.23
21.72
19.79
21.19
9.55
19.79
19.27
91
28.90
P/E ratio (avg)x
32.22
30.57
35.43
39.93
40.17
40.99
44.07
49.91
47.49
50.77
28.55
47.49
40.58
91
35.09
EV/EBITx
27.12
32.67
33.24
38.81
39.59
39.23
45.14
44.96
50.94
54.51
27.46
45.14
39.41
10
25.15
FCF yield (avg)%
13.94
13.74
12.05
10.47
7.54
5.23
5.76
4.87
5.38
3.73
14.32
5.23
6.65
59
15.04
FCF margin%
19.83
22.25
23.90
23.53
20.58
17.65
15.44
16.65
19.21
19.94
9.99
17.65
19.89
47
1.287
FCF / Net incomex
0.646
0.694
0.771
0.741
0.841
0.913
1.018
1.134
1.325
1.468
1.759
1.134
0.877
37
7.96
ROIC%
17.85
14.92
17.28
14.81
13.87
15.96
16.81
16.47
15.17
16.61
17.62
16.47
16.22
43
16.73
Return on equity%
21.17
18.21
19.71
18.06
15.16
17.12
20.11
21.22
23.12
21.54
16.87
21.22
19.91
53
16.15
Return on assets%
13.99
12.20
14.03
14.81
14.93
12.34
11.23
12.95
12.14
14.03
17.19
12.34
13.47
27
13.20
EPSkr
14.02
14.16
15.11
14.29
13.50
14.53
14.04
15.26
15.76
16.68
13.87
4.33%
2.51%
—
18.54
EPS growth%
26.90
24.22
25.69
23.07
22.14
19.42
16.46
13.98
13.28
10.57
5.16
13.98
20.78
93
17.69
Bookvalue per shkr
9.18
9.61
9.57
10.94
10.14
10.05
10.24
10.65
10.26
11.01
13.07
1.67%
3.14%
—
11.79
FCF per sharekr
6.11
6.27
5.57
5.50
5.36
4.76
4.74
4.54
4.88
4.60
13.09
(3.02%)
(2.19%)
—
10.46
Dividend per shkr
4.14
4.93
5.35
6.21
6.77
8.23
8.18
8.55
10.32
11.83
6.13
11.81%
11.67%
—
19.46
Div yield (avg)%
31.43
32.17
29.41
30.19
30.98
31.09
32.11
31.76
32.52
30.78
2.73
31.76
31.26
48
17.29
Payout ratio%
10.29
10.00
10.91
9.88
9.41
7.10
8.62
11.21
9.44
9.19
16.61
9.19
9.66
55
25.14
Shares (diluted)M
33.93
36.20
35.28
38.57
38.84
45.36
46.56
54.10
55.82
52.32
24.64
6.14%
5.58%
11
22.83
Buyback yield%
20.38
23.07
23.18
24.92
23.83
23.59
21.38
23.08
22.99
25.02
28.75
23.08
23.13
59
0.156
D/E ratiox
0.719
0.774
0.858
0.978
1.166
1.388
1.438
1.470
1.621
1.884
1.147
1.470
1.277
30
129.5
Enterprise valuekr M
430.2
438.9
461.7
506.5
493.6
481.0
451.8
429.0
472.0
504.9
33.42
0.46%
0.66%
91
0.195
LT debtkr B
0.984
1.019
1.133
1.147
1.213
1.354
1.518
1.720
1.765
1.697
0.092
6.95%
7.09%
81
Cost of revenue
5.17%
0.96×
Operating expenses
7.32%
1.18×
Property and equipment
17.05%
Spread over hurdle
51.02%