134.8
Revenuekr M
91.30
90.65
91.98
92.73
94.65
95.32
94.03
95.74
98.81
99.13
144.7
0.93%
0.81%
88
14.84
Revenue growth%
8.27
8.73
10.74
12.01
14.40
13.23
15.92
16.48
18.60
15.76
19.86
15.92
13.81
46
18.87
Gross margin%
2.00
2.96
1.61
4.27
6.78
4.07
5.85
3.77
3.78
3.28
26.05
3.78
3.77
40
27.66
Operating margin%
27.75
26.92
25.80
26.01
25.11
22.19
23.82
21.06
18.47
19.72
16.08
21.06
24.47
87
26.60
Net margin%
0.40
0.40
3.26
0.72
0.40
0.42
0.40
0.93
0.77
0.40
11.05
0.42
0.41
50
34.13
P/E ratio (avg)x
28.03
30.93
30.73
32.26
31.62
33.94
33.49
36.63
37.35
43.12
36.90
36.63
32.88
56
17.05
EV/EBITx
61.40
63.07
68.10
81.62
89.25
101.5
113.5
122.6
134.6
133.3
6.054
122.6
95.36
17
24.55
FCF yield (avg)%
12.25
12.58
12.70
13.10
15.90
14.19
17.01
19.28
20.63
20.24
14.78
19.28
15.04
21
11.85
FCF margin%
12.33
14.13
12.89
12.52
14.22
14.12
12.17
11.57
11.48
10.38
9.35
11.57
12.43
60
0.987
FCF / Net incomex
1.960
2.049
2.299
2.380
2.730
3.076
2.841
2.920
2.777
2.550
0.999
2.841
2.640
74
9.56
ROIC%
11.20
8.21
7.27
7.24
9.95
10.10
9.69
10.34
10.27
7.97
29.26
10.10
9.82
33
19.51
Return on equity%
28.75
27.24
27.42
25.46
26.74
24.80
23.34
23.31
24.97
24.30
21.88
24.30
25.21
7
4.86
Return on assets%
22.80
25.16
24.67
23.18
21.98
23.00
20.96
19.47
16.91
18.97
9.93
19.47
22.39
52
2.81
EPSkr
8.43
9.86
10.72
10.60
10.34
12.43
14.62
16.06
19.23
19.67
2.99
13.73%
10.60%
—
3.10
EPS growth%
23.60
23.86
25.50
26.29
24.87
21.90
21.49
24.23
23.21
22.10
17.58
22.10
23.73
5
6.25
Bookvalue per shkr
14.31
13.73
14.03
15.43
15.14
15.28
16.01
18.05
19.42
22.61
7.76
8.35%
5.66%
—
8.22
FCF per sharekr
9.41
9.23
8.38
7.70
8.47
8.23
8.14
8.89
9.07
9.25
10.65
1.77%
0.95%
—
11.36
Dividend per shkr
12.89
12.58
12.32
12.83
13.98
12.82
12.31
12.62
14.12
13.89
4.42
(0.13%)
1.43%
—
21.12
Div yield (avg)%
14.08
15.65
13.80
14.43
15.46
15.90
18.42
21.28
19.62
17.15
24.58
18.42
15.78
70
19.27
Payout ratio%
15.11
14.74
14.71
12.81
13.40
15.94
17.61
16.20
17.27
19.56
11.25
17.27
15.53
43
7.225
Shares (diluted)M
6.878
6.968
6.684
6.346
6.853
7.171
7.743
8.533
8.540
8.608
7.275
4.67%
1.65%
53
19.11
Buyback yield%
3.95
2.41
1.84
0.40
0.40
2.78
4.18
4.44
4.48
7.13
26.31
4.44
3.37
50
1.095
D/E ratiox
2.296
2.237
2.400
2.513
2.742
2.987
3.102
3.216
3.648
4.169
1.262
3.216
2.864
81
121.8
Enterprise valuekr M
101.1
103.3
103.6
102.7
120.4
122.8
137.5
138.5
153.0
162.6
61.56
6.19%
4.80%
79
122.5
LT debtkr M
36.52
34.04
33.75
34.78
34.47
40.12
40.87
46.33
44.56
47.75
114.7
6.73%
4.15%
16
Cost of revenue
1.08%
1.03×
Operating expenses
0.76%
1.00×
Property and equipment
15.86%
Goodwill & intangibles
15.66%
Spread over hurdle
13.27%