478.3
Revenuekr M
203.4
222.3
237.7
255.8
273.2
301.9
332.0
354.9
379.2
417.5
488.9
8.85%
8.22%
77
14.32
Revenue growth%
22.71
24.74
25.37
25.89
27.05
24.83
24.31
22.59
23.47
26.17
9.59
24.31
24.78
32
7.49
Gross margin%
18.45
17.01
14.29
16.65
16.36
14.45
14.05
14.29
16.83
17.91
2.70
14.45
16.50
53
3.03
Operating margin%
28.79
26.40
25.24
26.50
25.21
22.67
22.23
19.71
17.15
16.83
16.47
19.71
23.94
38
10.47
Net margin%
7.43
5.59
8.55
9.52
6.82
5.43
8.09
9.32
10.80
7.98
27.47
8.09
8.04
17
31.66
P/E ratio (avg)x
28.96
32.77
33.32
32.03
32.38
33.01
35.54
40.12
45.34
41.25
12.85
40.12
33.16
28
29.81
EV/EBITx
50.70
49.83
48.90
45.12
47.69
53.84
51.33
55.45
50.50
47.28
21.11
51.33
50.16
93
20.25
FCF yield (avg)%
24.34
25.15
23.65
21.11
21.29
23.79
25.76
25.89
23.48
24.17
27.56
24.17
23.98
17
10.87
FCF margin%
9.42
8.29
8.24
5.52
5.16
2.37
0.40
0.40
0.40
1.03
25.95
0.40
3.76
35
1.250
FCF / Net incomex
1.038
1.155
1.187
1.244
1.206
1.166
1.206
1.246
1.435
1.579
0.576
1.246
1.206
54
2.48
ROIC%
7.61
9.18
9.87
11.24
13.71
14.87
13.04
15.45
16.66
16.46
10.83
15.45
13.37
46
23.91
Return on equity%
12.07
9.18
8.81
10.48
7.68
6.92
9.03
7.22
10.21
7.34
2.75
7.34
8.92
64
20.46
Return on assets%
18.19
18.93
17.61
14.96
15.19
15.13
13.33
12.53
12.61
11.69
23.15
12.61
15.05
58
0.62
EPSkr
0.25
0.24
0.26
0.25
0.27
0.25
0.23
0.21
0.19
0.17
0.65
(8.62%)
(2.47%)
—
8.41
EPS growth%
6.63
6.40
3.94
6.37
8.94
8.19
7.93
9.47
11.07
8.25
7.38
8.25
8.06
82
0.81
Bookvalue per shkr
0.29
0.31
0.32
0.34
0.34
0.36
0.34
0.31
0.34
0.36
0.48
1.62%
1.64%
—
1.06
FCF per sharekr
0.47
0.47
0.52
0.52
0.50
0.47
0.51
0.51
0.53
0.59
0.91
3.07%
2.30%
—
0.99
Dividend per shkr
0.80
0.83
0.80
0.72
0.70
0.70
0.67
0.66
0.62
0.59
0.16
(3.17%)
(2.28%)
—
22.26
Div yield (avg)%
9.82
8.20
7.27
6.99
9.76
12.28
15.05
15.69
13.78
14.73
24.34
14.73
11.05
42
29.76
Payout ratio%
29.92
27.61
29.99
29.70
27.91
29.38
27.81
29.48
30.45
28.44
27.77
29.38
29.43
39
277.1
Shares (diluted)M
226.5
201.2
182.2
173.4
181.9
170.1
180.4
171.8
176.7
160.5
270.7
(2.48%)
(2.44%)
61
24.71
Buyback yield%
24.74
22.50
23.17
24.25
26.52
24.27
26.12
23.66
23.67
26.65
3.57
24.27
24.26
81
0.475
D/E ratiox
2.014
2.291
2.547
2.694
3.154
3.702
4.376
4.413
4.231
4.630
1.578
4.376
3.428
29
275.9
Enterprise valuekr M
306.8
279.0
284.1
296.5
278.7
256.9
267.8
270.9
277.2
271.6
124.3
(0.51%)
(2.72%)
11
218.0
LT debtkr M
149.1
142.7
129.4
119.3
114.5
110.3
113.2
118.4
117.8
123.2
363.5
1.48%
(1.67%)
87
Cost of revenue
8.41%
1.02×
Operating expenses
8.20%
1.00×
Goodwill & intangibles
14.53%
Spread over hurdle
(0.42%)