48.19
Revenuekr M
75.15
79.95
87.93
96.26
105.4
116.3
124.0
132.1
142.4
154.1
53.10
7.89%
8.13%
69
22.03
Revenue growth%
18.21
17.83
20.14
22.12
19.54
17.24
17.96
17.34
15.37
15.56
19.44
17.24
17.90
43
2.43
Gross margin%
20.67
18.10
17.29
18.25
17.10
16.87
16.37
14.92
17.42
15.13
23.05
16.37
17.19
10
18.65
Operating margin%
14.51
13.41
15.15
14.69
14.67
17.21
15.69
14.20
12.89
15.45
21.84
15.45
14.68
27
12.22
Net margin%
21.41
20.23
22.49
21.35
23.31
25.27
22.92
25.33
25.31
22.32
17.94
25.27
22.70
22
10.62
P/E ratio (avg)x
19.04
19.11
21.64
22.25
23.73
26.30
28.65
34.25
35.23
35.84
22.74
34.25
25.01
35
6.274
EV/EBITx
11.30
9.904
10.79
9.474
9.669
8.414
8.928
9.296
9.561
10.11
32.67
9.296
9.615
43
28.98
FCF yield (avg)%
13.24
14.89
14.49
11.83
11.46
8.76
6.96
9.83
10.28
10.29
11.49
9.83
10.87
10
29.46
FCF margin%
26.97
26.92
25.46
22.90
21.43
23.71
22.76
21.84
21.63
19.25
27.30
21.84
22.83
83
0.844
FCF / Net incomex
1.117
1.320
1.314
1.391
1.444
1.612
1.783
1.801
1.729
1.755
1.604
1.755
1.528
39
24.27
ROIC%
29.47
28.78
27.67
26.63
26.52
23.94
26.94
25.12
22.40
22.46
2.44
23.94
26.58
56
25.25
Return on equity%
14.60
13.93
16.05
18.93
19.54
21.63
19.62
20.94
22.18
23.93
25.89
21.63
19.58
54
26.57
Return on assets%
15.21
17.19
20.14
22.22
24.35
27.05
25.42
27.52
24.68
25.20
6.35
25.42
24.52
87
15.91
EPSkr
6.48
6.25
5.84
6.44
7.06
7.74
8.14
7.90
8.51
8.52
16.73
3.84%
2.48%
—
20.81
EPS growth%
7.75
7.21
5.11
6.59
4.29
3.66
5.70
5.93
4.05
6.04
26.35
5.70
5.82
18
21.63
Bookvalue per shkr
10.34
9.23
9.26
10.17
10.44
11.48
10.68
10.52
11.70
12.77
12.35
4.12%
1.78%
—
19.39
FCF per sharekr
14.45
14.11
13.52
14.85
15.15
13.91
15.27
14.21
14.02
15.43
14.00
0.37%
(0.25%)
—
22.24
Dividend per shkr
7.56
6.71
7.31
7.77
7.64
7.08
6.70
6.03
5.84
5.39
19.67
(6.75%)
(2.59%)
—
12.74
Div yield (avg)%
14.65
13.04
13.82
15.10
17.03
14.91
13.08
15.94
15.83
17.57
16.07
15.83
15.01
60
18.14
Payout ratio%
11.04
8.69
9.74
10.45
12.37
14.88
15.30
13.48
15.69
14.89
12.17
14.89
12.93
44
3.655
Shares (diluted)M
3.875
3.706
3.840
4.130
3.662
3.270
3.603
3.591
3.752
3.424
3.807
(1.34%)
(1.72%)
54
26.12
Buyback yield%
21.00
23.00
23.25
20.29
19.83
19.55
19.04
21.33
24.02
21.06
11.66
21.06
21.03
45
1.122
D/E ratiox
1.075
1.007
1.098
1.036
0.977
1.046
1.123
1.016
0.948
0.903
0.525
1.016
1.026
59
33.13
Enterprise valuekr M
47.82
50.91
56.43
63.08
74.89
74.88
83.78
91.07
95.13
107.6
67.92
7.52%
8.36%
54
24.69
LT debtkr M
107.0
95.71
88.63
95.77
86.52
88.00
82.56
71.31
76.87
67.51
24.88
(4.84%)
(4.52%)
71
Cost of revenue
8.28%
1.01×
Operating expenses
7.93%
0.98×
Goodwill & intangibles
17.01%
Property and equipment
16.73%