398.1
Revenuekr M
205.2
218.3
232.1
249.6
274.6
297.0
330.1
360.0
394.1
422.6
408.4
9.00%
8.15%
82
29.81
Revenue growth%
4.21
1.68
0.40
0.40
0.93
3.44
3.46
3.77
5.50
3.39
24.40
3.46
3.42
79
28.64
Gross margin%
22.27
20.26
17.60
18.56
16.96
14.77
15.41
14.90
12.51
15.40
14.74
14.90
16.18
52
21.81
Operating margin%
18.85
16.07
16.20
16.88
16.78
14.41
11.55
11.36
13.71
15.14
4.64
13.71
15.60
41
14.49
Net margin%
4.06
6.79
6.02
4.93
7.80
6.86
9.03
7.57
9.79
10.41
11.88
9.03
7.21
16
11.83
P/E ratio (avg)x
20.10
18.83
17.47
19.38
18.14
16.71
17.50
18.32
19.80
18.54
34.21
18.32
18.43
41
27.68
EV/EBITx
19.43
18.47
16.78
16.20
17.38
17.17
19.08
21.21
23.15
21.35
37.94
21.21
18.78
26
17.96
FCF yield (avg)%
18.05
17.39
17.06
15.01
17.63
16.93
14.13
14.09
12.83
13.37
28.60
14.09
15.97
56
3.20
FCF margin%
28.12
27.35
29.88
28.32
27.27
26.08
26.96
27.50
28.62
29.08
23.23
27.50
27.81
19
0.885
FCF / Net incomex
1.090
1.243
1.305
1.323
1.417
1.448
1.552
1.694
1.698
1.649
1.579
1.649
1.433
36
7.21
ROIC%
20.82
19.89
22.36
21.54
19.47
22.15
19.64
19.16
16.73
19.32
11.43
19.32
19.77
44
15.66
Return on equity%
9.97
12.14
9.58
11.78
9.80
9.19
7.11
7.14
8.52
8.09
18.02
8.09
9.39
27
15.53
Return on assets%
5.44
7.33
7.92
8.17
10.03
12.44
11.05
9.22
7.53
8.62
8.97
9.22
8.40
37
0.28
EPSkr
0.62
0.67
0.82
0.91
1.04
1.10
1.09
1.26
1.49
1.54
0.30
8.04%
11.61%
—
18.97
EPS growth%
23.05
23.27
23.57
25.90
25.09
25.46
23.34
25.40
27.44
24.52
22.18
25.40
24.80
22
0.78
Bookvalue per shkr
0.48
0.43
0.41
0.45
0.49
0.46
0.48
0.43
0.42
0.46
1.51
(1.46%)
(0.47%)
—
1.34
FCF per sharekr
0.82
0.86
0.94
0.95
0.99
1.07
0.97
0.93
0.89
0.93
1.20
(1.12%)
0.62%
—
0.43
Dividend per shkr
0.40
0.45
0.47
0.50
0.53
0.51
0.48
0.47
0.50
0.58
0.91
1.80%
2.83%
—
20.61
Div yield (avg)%
25.76
23.40
20.82
21.54
18.98
21.82
19.14
19.89
18.21
19.64
5.79
19.64
20.36
71
14.50
Payout ratio%
12.73
9.80
7.16
9.39
9.05
8.68
8.82
10.21
9.39
10.75
18.89
9.39
9.39
64
102.2
Shares (diluted)M
126.5
119.0
112.4
129.6
135.9
129.4
135.9
144.5
138.1
153.4
98.59
2.45%
3.29%
94
19.63
Buyback yield%
17.71
17.40
19.53
21.23
19.36
16.58
19.37
18.08
18.04
16.83
4.55
18.04
18.06
33
1.749
D/E ratiox
1.256
1.133
1.168
1.054
1.059
1.043
1.129
1.251
1.253
1.305
0.372
1.251
1.151
63
374.8
Enterprise valuekr M
178.9
167.6
156.8
155.9
143.6
137.5
136.3
125.6
132.2
124.8
177.5
(2.76%)
(2.33%)
48
174.2
LT debtkr M
338.8
317.4
298.2
329.8
307.1
330.2
352.7
374.9
416.0
420.7
455.3
6.50%
1.97%
90
Cost of revenue
7.99%
0.99×
Operating expenses
8.95%
1.08×
Cash and investments
16.90%
Spread over hurdle
(1.40%)