557.0
Revenuekr M
358.7
381.9
409.5
451.2
486.0
518.4
556.8
595.8
631.9
681.3
618.5
6.99%
7.36%
34
21.74
Revenue growth%
6.60
4.85
3.43
4.06
4.76
6.19
8.76
5.85
8.73
8.08
24.84
8.08
6.02
75
22.25
Gross margin%
10.58
11.00
12.96
11.72
9.94
11.70
12.54
10.64
8.92
10.62
23.29
10.64
10.82
27
23.41
Operating margin%
20.30
20.98
19.16
21.63
19.87
17.87
20.25
21.50
20.70
23.52
27.09
20.70
20.50
45
21.66
Net margin%
14.58
15.71
16.96
15.40
18.34
15.99
15.16
15.34
14.23
11.58
23.60
15.16
15.37
86
30.14
P/E ratio (avg)x
6.840
6.836
7.117
7.135
7.743
6.760
6.529
6.456
5.896
6.149
8.845
6.456
6.798
25
8.546
EV/EBITx
46.93
55.70
63.92
73.64
76.58
74.87
76.52
90.43
93.00
107.4
18.54
90.43
75.69
20
24.20
FCF yield (avg)%
20.73
22.44
24.86
25.78
25.60
26.62
28.54
27.67
24.79
26.39
3.49
26.62
25.69
56
9.08
FCF margin%
9.86
6.92
7.92
6.31
6.92
8.40
5.55
3.44
3.76
4.92
28.95
4.92
6.62
90
0.546
FCF / Net incomex
1.638
1.918
1.994
2.262
2.166
2.457
2.797
3.269
3.241
3.438
0.354
3.241
2.360
35
7.15
ROIC%
4.70
3.00
2.69
1.79
4.32
5.54
4.74
2.59
1.11
1.58
17.13
2.59
2.85
7
29.29
Return on equity%
9.89
7.80
10.01
11.86
9.57
9.95
8.14
5.19
5.69
7.86
15.11
7.86
8.86
94
12.67
Return on assets%
18.81
17.48
17.18
17.56
14.63
15.21
18.03
20.11
19.05
20.48
25.34
19.05
17.79
15
1.19
EPSkr
1.93
1.86
1.93
1.92
2.09
1.94
1.83
1.69
1.67
1.82
1.28
(2.74%)
0.39%
—
12.99
EPS growth%
27.52
28.93
30.97
32.60
33.24
34.34
35.44
36.75
39.12
41.22
12.68
36.75
33.79
88
2.56
Bookvalue per shkr
1.12
1.10
1.12
1.08
1.00
1.11
1.14
1.09
1.01
1.04
0.79
0.92%
(1.46%)
—
1.04
FCF per sharekr
2.06
2.05
1.95
2.09
2.28
2.47
2.85
2.97
3.34
3.88
1.65
11.25%
6.13%
—
0.46
Dividend per shkr
3.97
4.24
5.07
5.16
5.89
7.02
7.92
8.36
9.63
10.83
1.64
12.97%
12.32%
—
20.34
Div yield (avg)%
21.08
21.49
20.68
21.04
23.14
23.65
25.74
28.29
28.27
25.38
12.28
25.74
23.40
72
16.85
Payout ratio%
0.40
0.40
0.40
0.40
1.09
3.13
4.80
2.26
0.40
0.40
21.01
2.26
0.40
15
155.5
Shares (diluted)M
264.0
314.9
330.5
361.8
391.2
412.5
411.4
450.8
486.1
528.6
157.0
6.21%
7.45%
7
18.83
Buyback yield%
27.55
25.77
24.92
26.47
26.75
28.98
26.51
27.13
24.56
24.80
27.96
26.51
26.49
77
0.601
D/E ratiox
0.381
0.396
0.399
0.455
0.490
0.532
0.603
0.675
0.736
0.841
0.495
0.675
0.511
26
595.5
Enterprise valuekr M
254.3
257.7
286.0
270.4
301.4
334.7
322.3
336.6
373.8
379.9
510.2
4.74%
3.82%
47
622.4
LT debtkr M
423.2
418.6
464.2
549.2
553.5
590.0
574.3
676.0
770.8
875.8
333.3
9.61%
7.85%
17
Cost of revenue
7.47%
1.01×
Operating expenses
6.91%
0.96×
Goodwill & intangibles
16.01%
Property and equipment
15.79%