58.93
Revenuekr M
485.9
507.8
514.5
522.5
528.5
537.3
564.2
586.8
618.1
648.5
60.40
4.18%
3.20%
8
9.95
Revenue growth%
0.40
1.79
1.25
1.89
4.36
3.52
1.73
1.70
1.34
0.65
26.42
1.70
1.72
53
12.41
Gross margin%
5.93
6.48
3.54
2.81
0.52
0.40
0.40
2.92
4.31
4.97
4.38
2.92
3.23
35
12.44
Operating margin%
28.25
30.42
31.49
34.13
34.75
36.58
34.81
32.56
33.83
36.23
24.86
34.81
33.98
14
7.44
Net margin%
9.38
9.87
12.53
10.20
7.43
9.50
7.27
5.08
4.25
5.61
27.62
5.61
8.40
58
37.31
P/E ratio (avg)x
50.83
52.71
60.80
62.15
72.99
72.06
70.42
73.11
85.18
95.77
20.25
73.11
71.24
52
13.56
EV/EBITx
51.36
56.11
60.37
60.57
71.33
69.92
79.50
83.95
81.81
89.40
19.76
81.81
70.62
91
23.48
FCF yield (avg)%
25.75
27.89
25.68
28.06
28.05
29.55
28.63
28.20
27.73
27.25
27.28
28.20
27.97
72
3.90
FCF margin%
24.74
26.02
27.36
30.29
28.48
30.06
28.89
26.89
27.15
24.96
2.56
27.15
27.26
20
0.449
FCF / Net incomex
1.014
0.874
0.855
0.797
0.838
0.739
0.652
0.687
0.678
0.609
1.320
0.678
0.768
89
25.15
ROIC%
0.40
0.40
2.82
0.84
0.40
0.40
1.75
0.40
0.40
0.40
28.96
0.40
0.40
93
21.79
Return on equity%
11.49
12.48
12.73
10.15
8.56
6.19
5.14
4.26
6.51
5.78
19.86
5.78
7.53
37
25.13
Return on assets%
4.81
2.35
4.55
2.74
0.81
0.40
0.40
0.40
1.07
2.65
21.47
0.40
1.71
40
2.04
EPSkr
2.42
2.48
2.71
3.14
3.37
3.98
3.95
4.13
4.68
5.12
2.17
8.69%
7.58%
—
21.88
EPS growth%
26.70
24.96
22.88
23.90
23.11
22.68
24.47
25.42
25.16
27.49
11.48
25.16
24.71
7
1.27
Bookvalue per shkr
2.27
2.42
2.41
2.58
2.70
2.81
2.94
3.44
3.81
3.64
1.94
6.15%
5.11%
—
0.61
FCF per sharekr
1.59
1.53
1.46
1.40
1.28
1.23
1.33
1.41
1.33
1.44
1.26
2.46%
(0.83%)
—
0.61
Dividend per shkr
1.37
1.29
1.32
1.39
1.32
1.35
1.29
1.29
1.18
1.14
0.66
(2.84%)
(2.11%)
—
25.03
Div yield (avg)%
22.01
20.02
19.14
18.43
17.84
14.99
14.46
16.35
16.92
17.80
7.34
16.35
17.82
24
8.95
Payout ratio%
1.96
0.56
0.40
0.40
0.73
3.36
1.27
0.40
0.40
0.40
11.77
0.40
0.48
26
248.1
Shares (diluted)M
391.7
418.0
469.6
565.4
565.1
656.3
638.9
735.9
790.4
847.0
243.8
8.43%
9.08%
43
28.57
Buyback yield%
2.85
1.78
0.40
0.40
0.40
3.22
6.20
6.90
5.06
5.34
25.34
5.34
3.04
90
0.978
D/E ratiox
0.407
0.382
0.374
0.372
0.331
0.286
0.279
0.254
0.252
0.253
1.133
0.254
0.308
63
316.5
Enterprise valuekr M
422.6
414.9
444.0
474.8
476.4
530.8
562.1
624.8
752.3
905.8
515.3
13.71%
9.51%
78
405.6
LT debtkr M
463.9
430.9
456.6
469.3
449.8
434.5
471.7
510.3
504.4
470.5
256.2
0.90%
(0.37%)
58
Cost of revenue
3.19%
1.00×
Operating expenses
3.09%
0.99×
Spread over hurdle
(2.76%)