610.1
Revenuekr M
613.3
642.5
672.7
678.0
693.9
715.7
731.9
753.6
786.7
819.7
646.3
3.39%
3.45%
61
8.80
Revenue growth%
0.40
0.40
0.40
0.40
2.40
0.69
1.69
4.61
1.80
0.40
29.93
1.69
0.54
8
18.99
Gross margin%
5.55
4.61
5.11
7.76
4.91
2.18
4.12
5.96
3.99
4.55
17.71
4.12
4.76
81
29.42
Operating margin%
18.81
18.03
17.13
17.95
18.80
16.67
16.21
13.86
12.21
13.39
20.29
13.86
16.90
66
13.16
Net margin%
10.61
11.31
10.68
8.49
9.23
6.50
6.72
4.29
3.13
4.74
15.68
4.74
7.61
15
25.38
P/E ratio (avg)x
10.24
10.64
11.20
10.87
12.83
12.18
12.39
14.11
14.44
15.60
9.705
14.11
12.29
58
24.89
EV/EBITx
15.59
15.35
16.36
17.64
18.08
20.22
20.02
21.92
21.08
20.37
15.50
20.37
19.05
73
12.61
FCF yield (avg)%
5.23
6.40
4.80
4.77
3.34
5.51
5.24
2.34
5.08
6.05
13.18
5.24
5.15
82
17.48
FCF margin%
23.63
23.66
26.05
25.29
23.18
23.33
20.63
22.83
25.04
24.17
21.89
23.33
23.64
34
1.117
FCF / Net incomex
0.421
0.492
0.478
0.539
0.603
0.693
0.754
0.741
0.873
0.850
1.740
0.754
0.648
18
17.89
ROIC%
4.91
7.03
6.35
6.29
8.12
5.13
4.77
4.59
6.46
4.24
18.90
4.77
5.71
22
8.66
Return on equity%
5.78
2.85
3.46
0.73
0.40
0.40
0.40
0.40
0.40
0.40
2.23
0.40
0.40
78
4.51
Return on assets%
26.30
27.75
25.15
22.71
20.22
17.42
18.67
16.21
15.61
15.99
7.92
16.21
19.44
57
66.21
EPSkr
36.42
32.82
29.15
30.21
33.09
31.84
31.74
31.10
31.94
30.89
67.53
(1.36%)
(1.07%)
—
4.93
EPS growth%
4.01
2.83
5.68
4.79
2.19
5.14
5.48
6.51
7.04
4.06
12.90
5.48
4.97
38
78.95
Bookvalue per shkr
35.40
39.08
38.17
42.18
45.31
41.56
40.58
37.93
41.70
38.11
15.43
(3.40%)
1.80%
—
32.31
FCF per sharekr
100.82
106.40
105.31
102.09
115.11
129.57
136.51
153.99
171.51
188.80
75.33
10.40%
5.81%
—
38.78
Dividend per shkr
39.38
37.27
37.14
38.08
33.86
34.17
37.53
39.33
41.70
37.77
70.89
2.21%
(0.09%)
—
7.39
Div yield (avg)%
6.61
4.85
2.83
0.65
0.40
1.43
4.11
2.79
3.81
6.37
17.46
3.81
3.32
62
28.82
Payout ratio%
11.69
11.57
11.33
14.25
13.58
16.15
15.24
17.84
19.87
21.70
8.79
17.84
14.74
49
5.552
Shares (diluted)M
7.085
7.208
7.004
6.752
6.374
6.073
6.554
6.805
6.631
6.183
5.724
(0.61%)
(1.75%)
94
22.44
Buyback yield%
1.87
4.57
5.07
2.42
4.85
7.61
7.13
10.01
7.79
7.67
14.08
7.67
6.10
50
1.218
D/E ratiox
2.010
2.165
2.335
2.463
2.483
2.738
2.858
3.151
3.552
3.980
0.908
3.151
2.611
28
297.6
Enterprise valuekr M
528.0
555.8
587.8
641.5
685.0
725.3
750.7
742.3
791.1
961.3
658.6
7.01%
6.99%
74
236.8
LT debtkr M
33.42
36.16
40.56
39.23
38.91
38.02
38.54
41.22
39.24
41.55
253.7
1.32%
1.60%
37
Cost of revenue
3.19%
0.98×
Operating expenses
3.56%
1.01×
Goodwill & intangibles
17.59%
Cash and investments
15.48%
Spread over hurdle
58.24%