209.9
Revenuekr M
319.6
341.0
366.8
390.3
410.9
426.0
455.7
474.7
498.7
525.9
227.8
5.06%
5.80%
32
10.40
Revenue growth%
6.12
3.32
5.16
5.35
4.87
3.98
6.94
5.21
5.00
3.17
21.34
5.00
5.08
50
14.04
Gross margin%
18.44
20.95
19.99
17.81
15.75
15.48
13.56
16.11
17.91
15.27
8.65
15.48
16.96
42
21.47
Operating margin%
29.25
32.16
33.30
33.06
34.87
35.42
37.20
36.10
37.68
35.60
15.35
36.10
35.14
44
26.50
Net margin%
8.33
8.55
6.05
6.29
8.46
7.64
4.80
6.72
9.50
8.29
11.43
7.64
7.97
56
9.677
P/E ratio (avg)x
22.76
21.82
20.45
19.98
21.53
21.80
23.62
22.04
19.59
18.06
12.65
21.80
21.67
89
26.33
EV/EBITx
35.22
37.23
41.68
46.51
42.59
43.81
48.21
51.95
46.90
48.85
36.61
48.21
45.16
47
24.91
FCF yield (avg)%
7.54
9.56
11.41
12.85
13.76
16.52
15.90
13.49
16.46
15.64
15.55
15.90
13.62
68
15.74
FCF margin%
14.26
12.02
11.65
10.47
12.02
11.40
13.57
10.68
11.44
12.88
25.33
11.44
11.83
75
1.759
FCF / Net incomex
2.208
2.205
2.327
2.555
2.736
2.704
2.648
2.887
3.432
3.942
1.379
2.887
2.676
87
29.28
ROIC%
10.43
10.58
9.62
7.60
10.35
8.10
6.40
8.16
6.97
7.70
28.36
7.70
8.13
35
16.29
Return on equity%
18.90
18.87
20.08
20.04
18.43
17.82
18.29
18.41
18.71
20.49
5.33
18.41
18.79
20
20.86
Return on assets%
21.70
23.99
22.51
24.59
26.98
26.40
24.46
24.97
24.53
21.77
28.04
24.53
24.49
48
14.89
EPSkr
21.70
22.27
23.85
27.65
28.51
30.31
36.18
39.40
38.51
39.36
15.72
6.66%
6.67%
—
12.83
EPS growth%
13.24
15.45
17.10
14.90
12.75
13.10
14.14
15.89
14.34
14.10
8.66
14.14
14.24
74
15.25
Bookvalue per shkr
18.66
17.87
16.51
15.35
16.08
16.72
15.33
14.45
13.58
14.37
14.35
(2.22%)
(2.65%)
—
16.58
FCF per sharekr
4.87
5.42
4.89
5.53
5.69
5.39
5.08
4.99
5.67
5.62
16.80
(0.23%)
1.66%
—
10.46
Dividend per shkr
7.26
8.10
7.89
8.92
9.75
11.25
11.46
10.73
12.12
13.76
18.08
7.13%
5.98%
—
21.29
Div yield (avg)%
11.60
12.66
10.30
12.71
13.84
15.79
18.27
17.30
14.78
16.12
11.08
16.12
14.31
62
13.03
Payout ratio%
24.44
24.22
25.01
25.54
22.83
20.13
21.23
21.60
23.22
25.98
27.64
21.60
23.72
6
8.624
Shares (diluted)M
12.14
12.61
13.07
15.77
15.71
15.43
15.29
17.37
17.59
20.61
8.902
5.57%
6.36%
58
8.87
Buyback yield%
28.40
27.43
25.74
23.62
22.46
23.49
21.32
18.38
20.58
22.21
16.90
21.32
22.97
8
1.762
D/E ratiox
0.163
0.160
0.161
0.158
0.148
0.143
0.156
0.146
0.131
0.132
0.784
0.143
0.152
88
421.8
Enterprise valuekr M
325.5
364.2
389.4
364.2
379.0
347.2
350.3
389.2
370.9
387.9
409.3
0.46%
1.18%
45
207.8
LT debtkr M
332.4
364.4
326.8
359.2
362.8
334.5
347.2
331.5
360.4
340.4
33.84
(1.27%)
0.58%
71
Cost of revenue
5.80%
1.00×
Operating expenses
6.16%
1.03×
Property and equipment
15.47%