220.6
Revenuekr M
212.5
219.2
220.1
221.5
227.3
227.7
228.7
229.2
233.0
240.4
228.5
1.13%
1.22%
47
23.32
Revenue growth%
25.06
25.73
28.01
30.00
31.43
30.63
30.95
32.48
33.46
31.87
13.22
31.87
30.79
40
4.08
Gross margin%
26.06
27.00
24.13
22.19
21.64
22.59
19.70
16.75
17.31
16.09
25.66
17.31
21.92
89
25.22
Operating margin%
6.70
6.03
3.57
3.82
3.06
3.63
4.73
1.88
3.12
3.57
28.70
3.57
3.60
59
29.38
Net margin%
14.20
11.89
12.15
12.32
10.04
7.77
9.53
8.97
6.82
6.37
22.53
7.77
9.79
79
23.99
P/E ratio (avg)x
29.10
25.97
27.67
24.69
21.80
20.55
18.83
18.87
17.07
16.26
35.48
18.83
21.17
20
36.77
EV/EBITx
8.046
8.137
8.289
7.871
7.952
8.597
7.752
7.719
7.530
8.020
16.93
7.752
7.986
28
12.85
FCF yield (avg)%
17.86
16.33
19.01
19.40
18.04
16.82
15.46
16.90
16.50
16.63
14.03
16.63
16.86
12
24.61
FCF margin%
15.12
12.45
11.71
14.22
13.11
12.80
13.75
11.96
9.43
10.95
25.46
11.96
12.62
74
0.312
FCF / Net incomex
1.637
1.668
1.709
1.879
1.812
1.608
1.660
1.521
1.507
1.343
1.361
1.521
1.649
85
3.82
ROIC%
18.39
15.91
18.36
16.35
14.28
13.31
11.66
14.38
14.50
15.01
29.01
14.38
14.76
85
11.98
Return on equity%
24.41
27.31
25.95
27.57
29.67
28.78
29.06
28.45
27.14
28.18
9.10
28.45
27.88
55
13.75
Return on assets%
26.18
27.73
28.60
30.17
27.39
28.59
28.25
30.47
30.25
33.15
7.83
30.25
28.59
64
12.27
EPSkr
12.28
12.31
13.05
13.66
14.61
16.11
15.50
16.37
17.15
20.15
12.81
6.64%
6.80%
—
27.69
EPS growth%
21.68
19.30
21.57
22.39
19.78
18.50
21.02
20.08
18.38
20.34
25.48
20.08
20.21
94
13.29
Bookvalue per shkr
7.07
6.88
8.04
9.08
9.57
10.02
9.91
11.44
13.35
13.40
3.55
6.96%
7.14%
—
9.51
FCF per sharekr
14.09
14.33
16.73
16.96
19.43
20.76
24.43
24.03
26.04
26.70
14.13
6.56%
8.64%
—
2.97
Dividend per shkr
9.89
9.96
9.46
9.52
10.33
11.58
12.04
12.73
13.03
12.28
10.92
3.52%
2.84%
—
15.23
Div yield (avg)%
18.20
17.05
17.52
19.73
19.02
20.82
18.28
17.66
16.73
16.23
22.75
17.66
17.93
64
26.73
Payout ratio%
9.07
10.78
12.99
15.28
17.69
15.54
14.39
15.24
16.90
18.41
7.71
15.54
15.26
63
11.97
Shares (diluted)M
16.96
17.86
18.27
21.45
25.64
29.36
30.71
34.88
41.53
44.64
11.91
11.73%
11.22%
23
11.97
Buyback yield%
14.68
13.43
10.79
12.92
15.67
16.96
16.84
18.06
18.55
21.36
16.23
18.06
16.26
71
0.238
D/E ratiox
0.499
0.534
0.569
0.610
0.578
0.540
0.537
0.507
0.522
0.493
1.503
0.522
0.536
80
196.0
Enterprise valuekr M
380.4
406.7
400.3
436.3
502.0
581.7
592.0
711.5
848.1
883.6
226.3
11.97%
10.53%
51
31.12
LT debtkr M
203.1
210.2
207.3
187.2
193.5
202.2
215.6
197.2
200.2
195.6
143.1
0.22%
0.17%
14
Cost of revenue
1.47%
1.03×
Operating expenses
1.10%
0.99×
Cash and investments
22.73%
Spread over hurdle
69.36%