209.2
Revenuekr M
195.0
196.7
202.1
212.1
216.5
225.4
235.2
239.2
251.2
262.0
219.3
3.89%
3.53%
68
25.47
Revenue growth%
11.03
8.39
10.54
11.10
9.22
10.97
9.03
6.29
6.55
8.52
8.57
8.52
9.13
37
12.03
Gross margin%
24.77
25.35
26.24
27.60
25.46
26.24
24.39
25.43
24.39
23.27
4.78
24.39
25.39
24
21.68
Operating margin%
7.80
8.76
8.28
10.10
10.40
11.17
10.73
12.91
15.08
14.86
26.05
12.91
10.57
11
14.47
Net margin%
3.03
0.83
2.09
0.40
0.40
1.17
0.40
0.40
0.79
0.40
19.50
0.40
0.60
80
26.95
P/E ratio (avg)x
19.55
21.27
19.49
17.47
17.36
18.54
18.34
19.59
21.58
23.66
29.92
19.59
19.52
27
36.08
EV/EBITx
18.97
19.28
20.75
22.01
21.09
19.69
21.80
19.54
18.08
18.05
35.36
19.54
19.62
8
23.91
FCF yield (avg)%
26.14
25.52
25.19
24.42
22.01
19.71
22.53
23.19
23.58
25.50
21.67
23.19
24.00
56
28.86
FCF margin%
22.59
21.43
19.39
18.54
16.20
17.89
18.05
17.43
20.27
18.21
3.17
18.05
18.38
30
0.898
FCF / Net incomex
0.602
0.658
0.589
0.559
0.585
0.550
0.530
0.466
0.407
0.363
1.081
0.466
0.554
70
11.90
ROIC%
7.43
6.36
4.85
7.67
5.29
7.35
5.97
8.42
10.79
11.05
9.98
8.42
7.39
55
7.80
Return on equity%
24.21
25.85
26.15
27.81
27.81
28.44
25.82
25.05
25.84
26.22
5.45
25.84
26.00
39
9.01
Return on assets%
16.49
17.57
17.42
16.43
19.35
20.20
22.24
24.83
24.29
27.06
11.55
24.29
19.78
89
2.28
EPSkr
5.80
5.67
6.59
7.37
7.96
9.24
9.69
11.57
12.50
12.84
2.34
10.04%
8.68%
—
7.80
EPS growth%
33.25
31.05
33.39
35.13
37.34
39.88
40.37
41.75
44.67
45.53
7.87
41.75
38.61
42
4.72
Bookvalue per shkr
3.10
3.34
3.50
3.34
3.23
3.15
2.96
2.72
2.91
2.94
1.90
(1.89%)
(1.02%)
—
1.65
FCF per sharekr
2.41
2.73
3.17
3.33
3.44
4.00
4.57
4.70
4.68
5.02
4.15
7.86%
8.66%
—
0.95
Dividend per shkr
0.90
0.93
0.86
0.87
0.80
0.71
0.74
0.72
0.79
0.76
4.18
(0.92%)
(2.36%)
—
18.66
Div yield (avg)%
17.67
17.79
20.21
17.39
19.77
20.59
22.55
20.00
18.19
18.63
13.38
20.00
19.20
27
29.77
Payout ratio%
23.55
26.51
27.65
24.94
22.87
22.63
19.73
21.68
22.33
21.62
29.07
21.68
22.75
37
12.06
Shares (diluted)M
7.716
7.302
6.482
6.962
6.119
6.096
6.658
7.072
7.625
6.654
12.19
1.69%
(2.61%)
32
15.78
Buyback yield%
27.31
29.36
26.77
23.86
25.56
25.50
23.11
21.62
20.81
21.74
27.16
21.74
24.68
43
1.024
D/E ratiox
0.871
0.812
0.876
0.824
0.782
0.754
0.801
0.752
0.661
0.669
0.589
0.752
0.792
51
104.1
Enterprise valuekr M
109.7
107.2
116.2
132.6
128.2
135.7
156.3
165.0
172.0
162.3
118.8
4.83%
4.75%
50
65.92
LT debtkr M
154.0
170.4
159.9
154.4
148.7
132.9
130.5
128.3
116.9
109.1
142.0
(6.01%)
(2.97%)
8
Cost of revenue
3.45%
0.99×
Operating expenses
3.76%
1.02×
Property and equipment
15.32%
Cash and investments
14.10%