266.3
Revenuekr M
470.3
491.0
507.0
513.7
512.5
534.5
556.9
576.9
579.8
600.1
290.2
3.20%
2.61%
11
28.88
Revenue growth%
9.55
7.58
6.02
6.84
8.71
10.01
10.57
11.73
14.14
15.24
25.61
11.73
9.78
65
2.50
Gross margin%
27.24
25.51
26.02
28.77
29.15
28.29
29.61
27.67
29.25
31.41
6.71
29.25
28.53
45
20.47
Operating margin%
17.65
14.77
13.88
15.20
18.03
18.84
19.12
16.81
19.47
18.44
24.40
18.84
17.84
81
9.31
Net margin%
22.19
24.68
23.06
21.23
22.18
23.52
25.83
23.32
24.77
26.73
9.04
24.77
23.42
10
15.72
P/E ratio (avg)x
27.39
26.53
27.50
31.28
35.41
35.84
36.12
38.72
40.26
41.93
31.79
38.72
35.62
37
17.59
EV/EBITx
11.94
12.12
13.87
14.16
15.60
17.03
17.17
18.22
18.96
21.46
27.91
18.22
16.32
59
21.66
FCF yield (avg)%
10.05
10.50
11.88
10.89
10.12
9.39
11.02
10.79
9.91
12.25
25.43
10.79
10.64
48
17.34
FCF margin%
4.60
1.70
0.40
2.61
5.33
5.75
8.72
10.88
13.09
15.72
25.64
10.88
5.54
42
0.465
FCF / Net incomex
1.250
1.346
1.296
1.397
1.354
1.553
1.447
1.403
1.319
1.223
0.546
1.403
1.350
46
9.98
ROIC%
1.46
1.63
2.37
0.40
0.40
1.65
3.61
3.45
2.29
2.86
3.47
2.86
1.97
31
29.89
Return on equity%
18.28
17.69
15.77
15.89
16.02
17.19
18.08
17.06
16.65
17.79
17.43
17.19
17.12
31
9.94
Return on assets%
27.86
30.61
32.10
33.18
35.14
33.26
30.99
32.72
32.81
30.52
25.41
32.72
32.41
61
0.88
EPSkr
1.27
1.38
1.50
1.57
1.64
1.56
1.63
1.59
1.47
1.52
0.96
(1.44%)
1.71%
—
17.22
EPS growth%
16.59
14.48
13.12
12.77
10.36
10.72
9.20
9.91
7.38
5.46
18.70
9.20
10.54
5
1.13
Bookvalue per shkr
1.32
1.50
1.44
1.57
1.69
1.65
1.74
1.63
1.72
1.72
0.20
0.34%
3.42%
—
1.09
FCF per sharekr
0.92
0.89
0.89
0.94
0.98
1.01
1.06
1.13
1.24
1.24
0.80
4.77%
4.98%
—
1.22
Dividend per shkr
0.69
0.76
0.73
0.83
0.96
1.00
1.12
1.15
1.12
1.32
0.64
6.54%
6.83%
—
4.45
Div yield (avg)%
9.48
8.88
7.18
4.39
6.81
9.46
9.47
12.39
14.58
14.52
9.63
12.39
9.46
76
23.98
Payout ratio%
28.05
25.58
23.26
24.90
27.89
29.19
30.81
32.47
29.49
30.71
27.32
30.71
28.62
15
287.1
Shares (diluted)M
220.2
244.6
260.7
265.6
258.6
239.5
257.9
238.2
241.5
237.5
287.0
(1.69%)
1.17%
73
5.34
Buyback yield%
26.37
24.59
22.56
21.76
20.45
21.61
21.09
20.33
18.85
20.40
26.74
20.40
21.35
44
0.674
D/E ratiox
1.247
1.321
1.186
1.263
1.243
1.272
1.372
1.426
1.272
1.279
0.843
1.279
1.272
85
470.8
Enterprise valuekr M
422.7
425.9
387.2
381.0
419.7
440.6
455.6
462.9
501.9
503.8
175.5
3.72%
2.17%
76
324.9
LT debtkr M
522.7
503.4
472.4
471.7
425.2
443.6
463.8
498.3
555.8
615.4
284.4
7.67%
2.71%
53
Cost of revenue
2.61%
1.00×
Operating expenses
3.38%
1.08×
Cash and investments
16.18%
Spread over hurdle
(5.18%)