123.8
Revenuekr M
182.3
196.3
207.4
221.3
236.6
245.5
259.1
278.8
297.3
311.0
132.2
5.62%
6.19%
77
21.29
Revenue growth%
16.54
17.02
16.28
16.21
13.99
13.83
15.13
15.97
17.04
18.37
22.03
15.97
16.25
7
3.33
Gross margin%
20.50
18.34
19.70
21.10
20.02
17.71
20.19
21.13
18.66
15.71
11.14
18.66
19.86
92
8.17
Operating margin%
12.08
9.21
8.60
6.53
4.23
4.98
4.15
6.42
5.32
3.44
24.68
4.98
5.87
45
25.45
Net margin%
14.96
16.35
16.67
16.46
14.16
12.45
14.44
15.77
14.49
13.10
2.15
14.44
14.72
65
6.476
P/E ratio (avg)x
9.602
10.10
10.86
9.711
9.922
10.68
10.75
11.74
12.41
12.10
34.36
11.74
10.71
65
16.65
EV/EBITx
52.32
54.78
57.66
61.91
64.73
68.91
79.13
93.94
96.91
113.9
20.49
93.94
66.82
12
28.40
FCF yield (avg)%
6.79
5.38
6.31
4.89
5.23
7.72
7.83
7.20
5.69
3.19
13.78
7.20
6.00
85
20.65
FCF margin%
24.27
26.17
24.99
24.37
23.35
24.05
25.28
25.18
23.79
25.06
28.03
25.06
24.68
20
0.591
FCF / Net incomex
1.017
1.042
1.099
1.058
1.104
1.055
1.056
0.974
0.908
0.885
1.737
0.974
1.048
50
6.54
ROIC%
24.16
27.03
26.68
23.82
25.85
26.27
24.08
25.59
26.33
25.67
3.50
25.67
25.76
42
15.71
Return on equity%
8.53
7.61
7.77
6.12
4.98
2.98
4.52
5.70
5.18
3.63
26.42
4.52
5.44
37
2.08
Return on assets%
5.38
8.37
8.69
9.90
7.18
6.64
8.24
7.19
8.12
9.13
25.16
8.12
8.18
82
7.86
EPSkr
8.44
7.58
7.21
6.23
6.23
6.40
6.87
6.92
6.15
6.64
8.66
1.27%
(2.56%)
—
17.18
EPS growth%
12.44
11.80
10.69
12.52
13.60
12.26
11.86
13.45
12.35
13.27
22.44
12.35
12.40
58
12.00
Bookvalue per shkr
4.04
4.49
4.03
4.40
4.68
4.57
4.17
4.25
4.70
4.83
5.29
0.64%
0.64%
—
7.71
FCF per sharekr
13.54
14.52
16.44
17.68
20.55
22.07
23.23
25.82
25.30
25.19
5.34
4.16%
8.30%
—
9.75
Dividend per shkr
9.61
8.77
8.01
8.59
9.43
9.26
10.38
11.63
10.93
12.13
7.33
5.16%
1.66%
—
16.70
Div yield (avg)%
7.48
4.99
5.75
4.96
4.47
5.62
4.31
3.93
5.36
2.79
20.95
4.31
4.98
77
22.51
Payout ratio%
21.71
21.90
24.01
23.31
20.78
22.05
23.37
24.84
23.45
20.70
26.49
23.37
22.68
15
23.82
Shares (diluted)M
24.79
25.67
24.99
22.57
21.62
20.40
19.88
22.43
23.92
23.48
22.85
1.67%
0.38%
43
19.11
Buyback yield%
27.45
26.98
26.93
25.38
24.88
22.02
20.37
21.37
18.89
18.75
11.90
20.37
23.45
44
0.930
D/E ratiox
2.151
2.385
2.355
2.482
2.759
3.031
3.526
3.875
3.877
4.231
1.343
3.875
2.895
11
258.7
Enterprise valuekr M
520.4
485.9
512.4
586.8
551.8
645.5
743.3
694.0
731.2
798.8
43.83
7.68%
5.28%
5
320.2
LT debtkr M
82.69
95.92
94.76
94.99
96.60
98.32
108.2
110.7
122.9
130.0
131.8
6.13%
5.24%
75
Cost of revenue
6.20%
1.00×
Operating expenses
6.89%
1.07×
Cash and investments
13.82%
Property and equipment
13.78%
Spread over hurdle
(3.57%)