736.3
Revenuekr M
473.4
492.4
520.6
550.3
581.6
627.0
648.6
671.5
719.6
774.6
795.8
5.90%
5.74%
39
21.21
Revenue growth%
3.42
2.40
4.07
3.46
1.60
2.76
1.59
4.38
4.53
2.03
17.11
2.76
3.09
33
3.26
Gross margin%
17.06
15.30
13.70
13.97
11.12
13.47
12.64
13.25
15.47
15.54
23.55
13.47
13.83
32
9.88
Operating margin%
21.17
22.51
24.11
22.41
20.99
18.89
20.90
18.55
19.03
18.23
9.16
18.89
20.95
71
12.37
Net margin%
12.18
14.76
17.05
19.51
21.78
23.69
25.50
23.60
23.58
22.46
11.20
23.60
22.12
92
18.09
P/E ratio (avg)x
22.14
22.37
21.39
20.97
18.53
19.92
19.51
19.00
18.60
19.63
27.15
19.51
19.77
26
25.53
EV/EBITx
50.90
56.86
54.53
59.06
60.59
69.48
72.90
72.88
81.22
79.41
13.23
72.90
65.04
13
10.89
FCF yield (avg)%
9.03
6.60
7.33
6.03
4.93
2.18
0.40
1.27
3.47
4.28
9.42
2.18
4.60
51
5.55
FCF margin%
26.08
23.62
22.91
25.47
22.63
21.99
24.91
22.88
23.52
25.31
10.69
23.52
23.57
15
0.972
FCF / Net incomex
0.982
0.922
0.982
0.908
0.979
1.023
1.131
1.027
0.911
0.952
0.995
1.023
0.981
90
7.84
ROIC%
9.57
11.17
11.15
9.89
10.53
10.37
11.00
8.51
7.60
9.69
19.45
9.69
10.13
87
20.36
Return on equity%
16.85
14.25
15.49
17.93
17.39
19.04
21.21
18.23
16.38
18.94
9.97
18.94
17.66
38
2.18
Return on assets%
13.74
13.62
13.45
11.42
10.32
11.08
10.25
8.16
7.42
5.03
4.16
8.16
10.70
17
0.11
EPSkr
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.11
(3.67%)
(3.40%)
—
16.11
EPS growth%
13.77
16.38
15.55
14.72
13.05
10.26
7.86
5.65
4.10
5.55
8.08
5.65
11.65
70
0.07
Bookvalue per shkr
0.21
0.21
0.24
0.25
0.26
0.26
0.29
0.31
0.35
0.40
0.03
9.32%
8.48%
—
0.12
FCF per sharekr
0.06
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.04
0.04
0.12
2.30%
(2.98%)
—
0.11
Dividend per shkr
0.17
0.15
0.14
0.14
0.15
0.16
0.14
0.15
0.13
0.14
0.17
(0.88%)
(0.77%)
—
9.35
Div yield (avg)%
21.29
20.24
19.77
18.11
16.65
16.18
15.17
15.17
13.91
11.45
19.36
15.17
16.41
55
11.29
Payout ratio%
4.62
2.86
3.09
0.40
0.40
0.49
2.42
4.94
2.38
0.69
13.39
2.38
2.40
21
4.434
Shares (diluted)B
5.519
5.739
6.461
6.776
6.702
6.405
7.511
7.483
7.879
7.907
4.400
3.36%
4.76%
77
27.04
Buyback yield%
5.81
5.57
7.84
7.46
7.34
9.44
9.22
7.28
5.35
6.21
6.95
7.28
7.31
41
0.252
D/E ratiox
0.751
0.860
0.906
0.911
0.975
1.019
1.212
1.166
1.340
1.370
0.907
1.212
0.997
65
0.785
Enterprise valuekr B
0.409
0.483
0.523
0.596
0.598
0.671
0.747
0.818
0.932
1.111
0.690
13.18%
11.76%
31
0.267
LT debtkr B
1.027
1.153
1.310
1.520
1.561
1.491
1.728
1.829
1.973
2.154
0.071
6.65%
8.82%
67
Cost of revenue
5.47%
0.98×
Operating expenses
5.92%
1.02×
Property and equipment
15.89%