35.93
Revenuekr M
264.6
268.2
265.9
266.2
264.4
264.3
261.0
263.5
265.4
268.5
39.53
0.31%
0.01%
86
14.52
Revenue growth%
25.99
26.17
23.86
26.16
25.85
26.22
29.19
31.31
31.89
29.86
10.33
29.86
26.20
31
17.64
Gross margin%
20.31
20.49
22.76
24.18
25.27
24.09
21.27
21.70
23.89
22.91
8.59
22.91
22.84
46
24.95
Operating margin%
9.50
7.01
8.94
6.29
6.72
8.55
7.09
8.57
10.15
7.22
18.07
8.55
7.89
66
28.56
Net margin%
25.69
26.89
28.95
29.42
31.81
29.02
29.37
32.27
31.99
29.87
15.35
29.87
29.40
36
16.54
P/E ratio (avg)x
12.94
14.95
14.89
15.44
16.31
16.90
18.49
19.45
22.05
22.15
27.05
19.45
16.61
46
14.81
EV/EBITx
36.17
33.90
31.69
33.61
33.60
37.09
36.89
40.32
36.38
38.98
17.64
37.09
36.28
51
25.47
FCF yield (avg)%
24.66
23.37
22.68
24.17
24.70
23.35
23.01
21.48
24.25
21.98
2.22
23.01
23.36
68
9.58
FCF margin%
27.26
27.18
24.90
22.48
20.40
22.06
20.23
20.56
19.15
20.40
15.94
20.40
21.31
23
1.226
FCF / Net incomex
0.735
0.738
0.809
0.787
0.805
0.835
0.915
0.898
0.806
0.854
0.695
0.854
0.808
63
17.69
ROIC%
27.68
24.97
27.39
27.00
28.42
25.90
27.73
26.64
25.07
22.86
22.82
25.90
26.82
8
19.14
Return on equity%
26.54
24.69
23.98
23.77
25.95
26.84
25.71
23.10
23.34
21.23
4.75
23.34
24.34
8
6.12
Return on assets%
4.09
3.66
6.06
6.30
5.60
6.80
9.42
8.52
6.57
6.51
25.25
6.80
6.40
49
47.45
EPSkr
41.05
35.40
31.88
33.34
33.39
31.26
32.13
27.96
26.33
24.45
52.33
(6.04%)
(5.56%)
—
26.06
EPS growth%
13.86
16.00
15.57
15.23
18.09
15.70
16.68
16.37
18.27
19.80
28.06
16.68
16.19
10
23.46
Bookvalue per shkr
12.49
11.72
11.53
11.66
12.48
12.72
12.31
11.07
10.34
9.58
23.81
(5.14%)
(3.13%)
—
37.99
FCF per sharekr
39.11
40.49
38.53
33.44
29.83
30.23
31.46
31.27
28.13
24.98
31.02
(3.49%)
(4.00%)
—
48.31
Dividend per shkr
12.71
14.77
16.98
18.10
19.80
19.76
22.85
25.29
26.87
30.71
44.35
9.17%
10.95%
—
20.70
Div yield (avg)%
20.71
23.58
24.62
25.37
23.55
21.60
22.31
20.60
22.64
20.78
11.32
21.60
22.47
92
22.51
Payout ratio%
13.95
13.93
16.75
19.35
21.27
20.67
21.82
22.20
24.71
23.55
17.47
22.20
20.97
90
2.911
Shares (diluted)M
5.121
5.137
6.117
6.228
7.264
7.001
6.876
8.053
9.129
9.753
2.988
6.07%
7.10%
19
28.55
Buyback yield%
18.60
21.26
19.94
18.34
15.72
17.34
20.30
21.78
23.91
26.19
25.07
21.78
20.12
69
1.743
D/E ratiox
2.444
2.493
2.870
3.144
3.165
3.809
3.776
4.070
4.783
4.700
1.681
4.070
3.471
70
179.6
Enterprise valuekr M
190.3
214.0
241.1
226.3
250.0
244.8
235.2
266.6
279.0
279.3
52.61
2.24%
4.76%
68
0.258
LT debtkr B
0.402
0.411
0.485
0.547
0.645
0.777
0.844
0.875
0.873
1.040
0.071
10.01%
9.90%
58
Cost of revenue
(0.04%)
0.99×
Operating expenses
(0.39%)
0.96×
Property and equipment
17.28%
Cash and investments
14.77%
Spread over hurdle
(4.31%)