206.3
Revenuekr M
184.8
199.1
216.6
235.3
249.0
263.3
279.1
300.6
328.3
359.3
213.1
7.62%
7.83%
77
12.70
Revenue growth%
8.64
6.75
8.13
5.58
7.95
10.04
10.89
11.57
10.65
8.40
24.46
10.65
8.52
56
21.32
Gross margin%
18.94
16.16
14.70
17.17
17.00
18.94
16.00
18.27
19.72
22.36
5.55
18.94
17.72
93
7.61
Operating margin%
13.62
14.63
13.88
15.78
17.38
17.43
18.48
20.32
17.48
14.80
4.21
17.48
16.58
20
24.79
Net margin%
25.80
25.52
26.53
28.54
31.50
32.57
33.53
32.14
33.54
33.67
4.44
33.53
31.82
68
7.592
P/E ratio (avg)x
45.13
48.91
50.99
55.37
56.06
61.79
66.58
71.95
76.87
90.75
13.73
71.95
58.93
91
17.00
EV/EBITx
68.82
68.54
73.73
86.08
103.3
124.1
135.9
155.8
166.6
190.3
33.86
155.8
113.7
51
18.95
FCF yield (avg)%
8.87
6.13
4.83
6.03
3.93
3.67
6.22
3.44
4.94
4.36
8.73
4.36
4.89
32
4.49
FCF margin%
9.52
6.89
7.06
5.67
4.80
4.39
4.12
6.39
4.88
5.42
20.12
4.88
5.55
28
1.160
FCF / Net incomex
0.921
0.912
0.936
1.022
0.934
1.016
1.028
1.100
1.157
1.179
1.255
1.100
1.019
9
29.08
ROIC%
16.20
13.98
16.69
17.48
15.77
13.73
11.75
12.54
10.20
11.28
26.63
11.75
13.86
52
12.52
Return on equity%
11.16
8.94
11.47
11.73
12.41
13.12
13.69
14.78
16.22
14.54
22.73
14.54
12.77
71
22.13
Return on assets%
17.25
18.63
15.95
18.02
19.25
22.10
21.21
22.40
19.65
21.38
20.12
21.38
19.45
52
0.23
EPSkr
1.29
1.27
1.45
1.58
1.71
2.01
2.06
2.33
2.23
2.22
0.24
5.34%
5.26%
—
21.81
EPS growth%
17.84
19.04
17.59
17.32
16.46
17.47
14.51
12.51
12.83
9.86
19.05
12.83
16.89
24
0.27
Bookvalue per shkr
1.43
1.38
1.50
1.50
1.49
1.57
1.70
1.61
1.74
1.85
1.35
4.43%
4.28%
—
0.90
FCF per sharekr
0.54
0.58
0.59
0.61
0.61
0.60
0.67
0.76
0.77
0.80
0.54
5.60%
4.48%
—
1.34
Dividend per shkr
1.02
1.06
1.19
1.19
1.12
1.20
1.34
1.29
1.42
1.50
1.42
6.04%
4.66%
—
26.08
Div yield (avg)%
5.56
7.72
6.42
9.15
8.42
6.45
7.92
9.26
9.91
7.00
18.33
7.92
7.82
23
29.59
Payout ratio%
6.21
4.93
4.75
4.64
3.02
4.94
4.47
3.62
2.33
3.16
9.17
3.62
4.56
86
77.64
Shares (diluted)M
90.11
92.21
98.79
109.5
115.9
116.6
119.1
125.4
138.2
135.6
78.09
3.19%
3.62%
76
16.34
Buyback yield%
29.93
31.10
32.52
30.65
27.90
30.37
28.00
25.90
23.84
22.63
29.00
25.90
28.97
70
0.135
D/E ratiox
1.360
1.268
1.309
1.197
1.106
1.126
1.097
1.131
1.026
0.910
0.572
1.097
1.128
49
283.9
Enterprise valuekr M
365.4
389.7
436.1
484.3
527.1
584.5
584.3
588.2
573.5
557.7
123.1
1.14%
4.98%
78
287.5
LT debtkr M
226.5
240.2
263.8
286.4
281.1
299.8
331.0
304.4
289.2
305.0
250.1
1.65%
4.12%
36
Cost of revenue
7.83%
1.00×
Operating expenses
7.66%
0.98×
Goodwill & intangibles
18.58%
Cash and investments
17.87%
Property and equipment
16.46%
Spread over hurdle
11.19%