47.83
Revenuekr M
171.7
178.8
194.2
202.2
212.7
228.8
246.1
257.8
278.4
303.1
50.51
7.34%
6.26%
34
22.35
Revenue growth%
24.73
22.51
23.19
22.22
21.17
21.98
19.85
17.48
16.40
13.54
5.85
17.48
21.57
44
19.80
Gross margin%
9.97
11.70
13.08
16.05
14.75
12.40
11.28
10.91
9.47
11.84
5.04
11.28
11.77
26
3.51
Operating margin%
15.36
16.56
15.29
16.47
16.20
18.93
20.10
21.06
21.45
23.61
11.95
21.06
17.74
20
6.60
Net margin%
6.14
3.99
6.86
8.49
10.70
13.30
10.57
10.16
8.65
10.82
29.75
10.57
9.41
24
26.04
P/E ratio (avg)x
43.65
47.41
49.25
49.97
50.06
58.04
55.97
59.55
68.56
71.14
24.78
59.55
53.01
94
30.36
EV/EBITx
15.54
15.79
15.70
17.23
17.74
18.47
17.91
18.68
20.92
23.48
15.99
18.68
17.82
51
3.41
FCF yield (avg)%
19.41
19.16
17.97
16.58
16.71
16.48
16.02
16.37
16.55
16.71
7.70
16.48
16.65
15
24.28
FCF margin%
18.22
16.19
16.35
18.65
20.28
19.35
19.74
20.18
22.70
23.83
19.52
20.18
19.55
50
0.439
FCF / Net incomex
2.426
2.363
2.427
2.294
2.062
1.933
1.784
1.628
1.618
1.793
0.577
1.784
1.998
44
18.59
ROIC%
25.71
26.67
27.82
24.87
26.02
23.78
23.43
22.98
21.98
24.40
11.71
23.43
24.63
68
21.49
Return on equity%
16.04
18.05
17.67
18.23
15.88
13.00
15.40
18.11
18.52
20.13
10.00
18.11
17.86
17
27.31
Return on assets%
28.82
27.39
25.48
25.09
25.50
26.21
26.87
29.30
31.24
33.19
14.50
29.30
27.13
46
0.94
EPSkr
6.61
7.45
8.02
8.82
9.90
10.83
11.11
11.35
10.75
11.26
1.05
2.60%
6.39%
—
3.88
EPS growth%
5.60
3.10
0.88
3.86
3.41
0.89
0.92
0.40
2.78
1.42
27.50
0.92
2.10
90
2.11
Bookvalue per shkr
1.90
2.13
2.01
2.29
2.49
2.86
3.04
3.36
3.36
3.72
4.19
8.33%
6.56%
—
3.98
FCF per sharekr
2.69
2.91
2.86
2.76
2.55
2.76
2.64
2.49
2.67
2.53
4.41
(0.15%)
0.48%
—
1.58
Dividend per shkr
3.51
3.79
3.58
3.24
3.47
3.29
3.48
3.39
3.37
3.24
2.25
(1.40%)
(0.49%)
—
12.06
Div yield (avg)%
13.37
11.05
8.79
6.83
6.44
7.60
7.41
6.10
4.31
3.42
13.10
6.10
7.12
67
28.39
Payout ratio%
0.40
0.40
1.21
3.17
0.58
1.87
2.91
1.92
1.71
3.61
15.97
1.92
1.79
8
17.50
Shares (diluted)M
16.44
14.56
13.70
14.37
13.95
14.89
14.35
13.61
14.12
14.68
17.75
1.04%
(0.65%)
87
23.86
Buyback yield%
33.97
31.91
34.80
36.04
35.88
37.29
39.00
39.62
39.22
37.91
19.28
39.00
36.66
50
0.116
D/E ratiox
2.134
2.555
2.825
3.348
3.947
3.876
4.640
5.585
6.642
6.735
1.250
5.585
3.912
27
16.71
Enterprise valuekr M
223.7
219.5
226.3
212.6
201.8
221.0
200.2
194.5
197.9
190.4
15.18
(1.15%)
(1.74%)
42
38.71
LT debtkr M
107.5
113.6
115.4
114.9
120.3
121.1
129.0
123.8
126.8
121.7
78.97
0.22%
1.70%
11
Cost of revenue
6.34%
1.01×
Operating expenses
6.65%
1.04×
Property and equipment
20.29%
Goodwill & intangibles
17.08%