518.8
Revenuekr M
377.5
390.7
389.7
395.3
407.2
421.1
422.2
434.6
448.4
461.2
570.1
2.52%
2.18%
15
28.51
Revenue growth%
30.52
30.18
30.37
28.54
28.58
31.22
31.13
31.54
33.58
36.39
8.34
31.54
30.82
6
29.67
Gross margin%
3.96
3.09
4.85
7.34
5.44
4.25
4.75
7.13
5.48
5.13
21.54
5.13
4.99
65
21.82
Operating margin%
29.69
29.48
27.62
29.64
28.17
26.08
27.98
26.22
29.13
30.52
5.43
27.98
28.65
50
2.18
Net margin%
26.02
28.37
27.33
27.35
27.13
26.65
27.35
29.11
27.34
26.04
10.25
27.34
27.33
27
37.09
P/E ratio (avg)x
9.409
9.757
8.623
8.554
8.274
7.034
6.942
6.928
6.616
7.045
32.83
6.942
7.659
85
8.937
EV/EBITx
11.74
12.48
13.84
13.74
15.07
17.69
19.00
18.66
17.75
18.45
18.08
18.45
16.38
42
12.06
FCF yield (avg)%
17.71
19.49
19.97
22.09
23.53
22.16
23.91
22.33
20.38
22.78
12.43
22.33
22.12
63
26.08
FCF margin%
20.94
20.98
18.61
18.42
21.41
18.64
19.66
20.42
20.16
19.81
3.00
19.81
19.98
43
1.498
FCF / Net incomex
0.834
0.890
0.900
1.034
1.080
1.136
1.066
1.066
1.122
1.144
1.382
1.122
1.066
76
23.65
ROIC%
21.69
21.78
22.51
23.25
20.77
20.67
20.65
18.56
20.21
21.27
12.62
20.65
21.02
14
25.78
Return on equity%
16.94
15.67
16.59
19.27
19.63
16.94
14.80
16.72
16.77
15.28
24.37
16.72
16.74
15
9.47
Return on assets%
2.55
3.86
1.16
1.55
0.40
0.42
0.40
0.40
0.40
0.40
10.34
0.40
0.41
21
4.20
EPSkr
10.04
10.73
10.70
10.73
11.18
11.90
12.90
14.63
17.20
18.33
4.41
10.40%
7.53%
—
17.64
EPS growth%
29.25
29.98
32.51
31.05
30.60
32.56
33.26
32.40
33.37
30.91
19.34
32.56
31.72
61
3.80
Bookvalue per shkr
2.00
2.00
1.91
2.12
2.49
2.35
2.30
2.46
2.82
2.88
3.81
2.93%
4.38%
—
5.96
FCF per sharekr
6.77
7.46
7.79
7.41
7.41
7.96
8.69
10.11
11.06
12.11
3.79
10.34%
7.05%
—
3.20
Dividend per shkr
3.04
3.03
2.97
3.22
3.28
3.19
3.22
3.49
3.76
4.01
2.66
4.10%
1.80%
—
29.97
Div yield (avg)%
26.00
25.61
22.89
20.82
20.05
21.62
20.18
22.44
22.02
22.29
15.87
22.02
22.16
10
3.31
Payout ratio%
20.66
20.89
22.55
23.22
20.81
22.16
25.09
23.12
25.59
26.16
12.30
25.09
22.84
67
49.78
Shares (diluted)M
71.79
69.41
76.45
83.64
79.78
93.65
109.6
112.4
107.9
105.8
49.96
5.80%
3.79%
72
19.00
Buyback yield%
31.22
30.19
32.51
30.93
27.94
28.11
28.25
29.61
26.87
27.69
5.36
28.11
28.93
93
1.212
D/E ratiox
0.664
0.775
0.762
0.757
0.860
0.988
1.019
1.083
1.076
1.241
1.401
1.076
0.924
83
433.1
Enterprise valuekr M
49.93
51.50
47.13
51.50
54.33
50.50
48.06
46.80
47.58
43.31
241.2
(4.43%)
(0.62%)
65
548.5
LT debtkr M
144.1
166.9
170.1
180.2
202.0
217.0
244.8
231.0
258.4
284.9
380.8
7.11%
7.42%
22
Cost of revenue
2.02%
0.98×
Operating expenses
1.94%
0.98×
Property and equipment
17.42%
Spread over hurdle
(1.34%)