15.47
Revenuekr M
202.4
210.5
219.3
221.7
227.4
232.8
233.5
236.5
237.2
242.9
15.92
1.33%
1.94%
60
24.80
Revenue growth%
19.77
22.68
25.60
25.65
24.52
25.64
22.99
21.83
22.53
24.12
27.60
22.99
23.55
91
2.33
Gross margin%
31.22
33.38
36.34
37.29
39.80
36.93
34.22
33.38
30.72
30.02
17.78
33.38
33.80
25
13.50
Operating margin%
14.92
12.25
10.84
11.94
12.95
13.32
12.31
13.82
15.59
15.91
6.59
13.82
13.13
64
25.84
Net margin%
27.83
26.14
24.99
27.94
28.37
25.62
26.22
23.85
21.41
19.93
8.62
23.85
25.88
41
11.55
P/E ratio (avg)x
34.16
36.02
37.17
35.99
41.07
42.09
45.02
51.14
51.81
50.67
33.26
50.67
41.58
52
9.480
EV/EBITx
44.34
50.85
51.56
59.64
66.59
80.61
88.14
102.6
107.7
110.1
24.30
102.6
73.60
71
24.32
FCF yield (avg)%
5.91
5.65
5.76
3.75
1.28
1.39
1.03
2.42
0.40
0.40
7.04
1.03
1.91
32
23.07
FCF margin%
32.67
33.69
31.56
33.90
34.85
36.89
34.01
31.30
31.66
33.54
18.79
33.54
33.62
81
0.995
FCF / Net incomex
1.556
1.625
1.544
1.472
1.671
1.789
1.753
1.690
1.768
1.615
0.910
1.753
1.648
91
8.01
ROIC%
12.99
15.19
14.90
12.88
14.41
12.03
11.18
11.09
9.99
7.64
4.59
11.09
12.46
15
13.61
Return on equity%
3.21
2.08
0.40
0.40
0.40
0.40
0.40
1.48
0.40
0.40
22.67
0.40
0.40
39
23.96
Return on assets%
22.48
20.25
22.86
24.97
27.90
25.84
27.54
27.20
24.71
23.64
4.20
25.84
24.84
5
11.16
EPSkr
37.96
40.43
43.30
47.24
49.85
46.56
51.05
53.44
52.60
47.95
11.58
(0.77%)
3.52%
—
23.16
EPS growth%
17.35
16.57
14.59
14.32
14.70
12.96
11.46
10.81
8.29
10.27
12.10
10.81
13.64
65
9.93
Bookvalue per shkr
12.43
13.18
13.16
14.23
14.60
14.79
17.22
18.17
21.08
20.75
22.01
7.28%
6.83%
—
22.50
FCF per sharekr
38.45
35.75
36.54
33.63
35.97
36.51
38.83
39.64
44.98
42.61
16.81
3.45%
1.44%
—
14.66
Dividend per shkr
10.26
10.58
11.31
11.85
12.82
13.37
14.99
15.08
17.76
18.80
12.45
7.95%
7.98%
—
8.08
Div yield (avg)%
4.37
3.69
5.97
8.25
6.91
4.99
7.46
6.81
8.39
10.14
10.96
7.46
6.86
24
9.68
Payout ratio%
3.57
6.25
6.02
3.60
2.64
1.80
2.55
3.72
3.78
1.46
18.45
2.55
3.58
47
2.520
Shares (diluted)M
2.931
2.815
2.768
2.742
2.647
2.382
2.159
2.003
1.915
1.994
2.515
(5.50%)
(2.66%)
89
16.99
Buyback yield%
26.69
25.48
24.71
24.30
23.19
24.72
23.11
22.86
23.47
22.92
21.19
23.11
23.88
42
0.991
D/E ratiox
1.894
2.116
2.040
2.228
2.362
2.444
2.474
2.560
2.963
2.922
0.435
2.560
2.403
22
95.75
Enterprise valuekr M
35.03
35.55
34.22
35.79
33.65
30.63
33.75
30.34
34.00
37.07
100.3
1.95%
0.75%
49
71.80
LT debtkr M
71.61
75.38
72.23
77.32
84.30
78.00
73.59
82.39
77.98
82.39
170.2
(0.46%)
1.76%
59
Cost of revenue
2.08%
1.01×
Operating expenses
1.81%
0.99×
Cash and investments
17.13%
Goodwill & intangibles
15.15%
Spread over hurdle
10.15%