0.722
Revenuekr M
7.783
7.873
8.300
8.662
9.097
9.566
9.627
9.898
10.40
10.47
0.781
2.85%
3.40%
85
29.21
Revenue growth%
26.07
25.79
27.66
27.84
30.04
28.94
28.37
30.45
30.18
27.38
24.33
28.94
28.11
36
16.19
Gross margin%
18.46
18.02
15.24
17.94
18.33
17.52
16.86
16.22
13.42
14.61
7.94
16.22
17.19
53
13.19
Operating margin%
11.28
11.17
11.55
11.86
9.35
8.59
10.84
8.79
7.95
6.39
15.12
8.59
10.09
90
2.48
Net margin%
11.31
9.60
11.80
12.21
9.32
8.52
7.99
5.66
5.07
2.36
3.80
5.66
8.92
6
9.897
P/E ratio (avg)x
7.589
8.081
7.580
8.152
7.565
7.647
7.952
8.204
7.250
7.201
22.57
7.647
7.618
33
11.91
EV/EBITx
38.43
37.73
36.57
38.14
37.53
35.19
33.10
30.15
30.55
30.72
29.24
30.72
35.88
64
24.72
FCF yield (avg)%
17.53
16.74
16.57
18.51
16.16
15.01
14.32
13.00
12.46
11.87
15.06
13.00
15.59
14
7.72
FCF margin%
25.68
26.08
25.89
23.89
21.10
21.17
21.23
23.52
22.95
21.52
26.63
21.52
23.23
15
0.327
FCF / Net incomex
1.091
1.160
1.070
1.036
1.126
1.193
1.247
1.372
1.570
1.503
0.340
1.372
1.176
36
16.92
ROIC%
13.53
14.02
14.11
13.69
12.47
14.15
13.40
13.57
13.20
10.90
21.67
13.40
13.55
56
15.02
Return on equity%
16.59
15.41
18.29
20.25
23.04
25.33
25.27
22.78
24.12
24.92
3.50
24.92
22.91
90
25.70
Return on assets%
23.17
20.84
18.46
18.59
16.69
14.07
11.82
9.74
10.63
7.76
5.97
10.63
15.38
30
0.17
EPSkr
0.28
0.24
0.24
0.21
0.22
0.22
0.19
0.20
0.21
0.19
0.19
(3.59%)
(3.95%)
—
2.63
EPS growth%
26.22
27.16
28.64
26.71
27.98
28.42
25.74
24.75
23.40
24.21
2.02
24.75
26.47
16
0.29
Bookvalue per shkr
0.77
0.75
0.78
0.82
0.85
0.92
0.94
1.00
1.07
1.12
0.19
5.79%
4.92%
—
0.06
FCF per sharekr
0.13
0.15
0.16
0.19
0.21
0.21
0.24
0.29
0.28
0.32
0.24
8.92%
10.59%
—
0.07
Dividend per shkr
0.34
0.38
0.40
0.43
0.42
0.43
0.41
0.47
0.52
0.53
0.24
4.74%
5.20%
—
11.40
Div yield (avg)%
0.40
1.02
3.97
2.83
1.11
2.28
0.40
0.40
2.56
5.20
26.12
2.28
1.70
52
26.26
Payout ratio%
28.71
28.57
30.67
28.33
25.87
23.24
20.38
20.44
17.85
17.06
9.17
20.38
24.56
15
13.34
Shares (diluted)M
16.17
18.60
21.19
23.99
26.85
30.98
32.78
32.88
31.56
29.32
12.88
1.78%
7.39%
83
10.28
Buyback yield%
27.22
24.34
21.87
21.42
20.18
17.56
14.98
15.65
17.12
18.86
22.19
17.12
19.52
37
1.381
D/E ratiox
2.123
2.348
2.294
2.283
2.320
2.302
2.618
2.627
2.856
3.057
1.384
2.627
2.334
21
2.622
Enterprise valuekr M
11.77
12.60
12.88
12.49
14.50
14.11
13.97
15.06
14.83
17.72
1.124
4.10%
5.62%
31
1.371
LT debtkr M
2.912
3.021
3.449
3.777
4.374
4.911
5.505
6.037
6.556
6.468
4.876
8.14%
8.75%
70
Cost of revenue
3.58%
1.02×
Operating expenses
2.95%
0.96×
Cash and investments
16.26%
Spread over hurdle
30.64%