352.4
Revenuekr M
421.6
414.6
422.3
418.6
418.7
409.9
411.9
417.7
414.2
414.6
385.6
(0.20%)
(0.27%)
44
27.83
Revenue growth%
17.55
15.48
16.84
17.16
18.25
17.40
16.82
18.04
19.24
18.94
28.76
18.04
17.47
84
25.94
Gross margin%
4.67
4.08
2.47
3.00
4.60
5.16
3.35
4.29
2.17
1.37
20.48
3.35
3.71
72
28.03
Operating margin%
24.57
24.36
24.72
24.18
24.22
25.00
25.15
24.63
23.46
22.57
10.11
24.63
24.46
72
21.10
Net margin%
28.54
29.48
27.87
30.76
29.79
27.20
28.23
30.67
32.10
33.34
18.82
30.67
29.64
39
21.38
P/E ratio (avg)x
21.35
25.48
24.67
25.77
25.21
29.22
29.42
32.64
35.76
42.48
20.62
32.64
27.50
74
32.69
EV/EBITx
24.64
22.65
23.79
25.01
26.94
23.26
20.59
18.91
17.88
17.31
31.21
18.91
22.96
31
5.10
FCF yield (avg)%
18.11
18.48
16.61
17.52
16.09
16.63
18.06
19.16
21.18
21.08
10.44
19.16
18.09
90
8.50
FCF margin%
9.15
11.08
9.31
11.59
8.99
7.84
9.07
9.35
11.26
9.25
28.58
9.25
9.28
21
0.777
FCF / Net incomex
2.160
2.345
2.752
3.081
3.439
3.464
4.075
4.332
5.160
5.881
1.597
4.332
3.452
92
18.28
ROIC%
9.99
11.40
8.81
10.52
8.81
6.83
4.71
4.53
6.16
6.08
28.69
6.08
7.82
55
7.60
Return on equity%
15.81
17.12
16.64
14.03
16.25
14.21
16.12
18.50
21.07
23.17
22.84
18.50
16.44
92
2.47
Return on assets%
23.94
22.68
20.47
22.48
25.30
27.48
24.88
24.12
24.58
25.66
2.66
24.88
24.35
18
2.79
EPSkr
1.12
1.23
1.25
1.31
1.51
1.57
1.70
1.90
2.01
2.03
3.04
6.11%
7.68%
—
23.85
EPS growth%
3.00
3.94
6.03
3.12
2.22
0.63
1.29
2.94
1.99
4.93
19.59
1.99
2.97
9
1.02
Bookvalue per shkr
3.55
4.06
3.87
3.64
4.24
4.45
4.38
4.97
5.07
5.21
1.88
4.20%
3.84%
—
2.22
FCF per sharekr
4.85
5.50
5.73
6.53
7.12
7.51
8.52
8.87
8.81
9.31
3.46
5.50%
6.43%
—
1.78
Dividend per shkr
1.01
1.15
1.18
1.13
1.08
1.22
1.27
1.22
1.21
1.27
1.92
3.28%
2.02%
—
13.11
Div yield (avg)%
15.25
13.42
13.99
15.01
16.22
18.44
19.49
17.25
17.00
14.99
25.16
17.25
15.73
76
21.31
Payout ratio%
14.44
12.13
10.31
7.36
4.74
4.09
6.98
9.20
8.02
9.34
7.45
8.02
8.61
94
71.39
Shares (diluted)M
83.94
79.47
83.57
83.89
82.98
90.82
102.1
105.9
114.9
113.8
72.22
6.51%
3.98%
19
20.69
Buyback yield%
28.28
27.65
28.11
29.92
29.64
29.22
28.19
27.41
28.78
28.95
23.19
28.78
28.53
55
1.745
D/E ratiox
1.670
1.822
1.817
2.084
2.381
2.400
2.240
2.561
2.950
2.968
0.373
2.561
2.311
54
370.8
Enterprise valuekr M
332.1
303.4
276.5
290.8
270.2
243.7
259.9
274.4
290.9
273.4
237.8
0.24%
(1.33%)
90
368.1
LT debtkr M
162.8
151.4
161.1
168.9
175.2
193.7
185.3
202.5
179.4
166.4
289.4
(1.02%)
(0.18%)
36
Cost of revenue
(0.32%)
1.00×
Operating expenses
0.02%
1.03×
Property and equipment
16.47%
Cash and investments
15.29%
Spread over hurdle
(2.78%)