282.4
Revenuekr M
604.3
605.7
612.5
607.2
618.1
619.8
632.3
643.6
633.3
642.9
294.7
0.79%
0.83%
79
8.71
Revenue growth%
22.19
21.59
24.24
21.48
20.64
21.20
18.98
18.09
18.56
18.34
24.84
18.56
20.92
58
25.09
Gross margin%
8.49
10.31
13.04
10.75
11.37
10.64
8.25
6.72
7.52
7.39
12.13
7.52
9.40
75
22.80
Operating margin%
26.19
28.32
26.92
25.09
25.79
23.21
22.70
19.87
18.94
17.01
24.88
19.87
24.15
64
18.95
Net margin%
7.09
5.05
3.24
5.64
8.24
8.14
6.08
8.56
9.20
8.45
14.32
8.45
7.61
77
12.53
P/E ratio (avg)x
17.18
16.98
19.08
18.70
19.95
22.65
24.43
29.08
29.01
28.73
36.57
28.73
21.30
40
22.38
EV/EBITx
16.56
17.28
16.95
18.03
17.32
16.16
16.65
16.63
16.46
18.02
29.62
16.63
16.80
42
28.35
FCF yield (avg)%
8.26
11.05
12.01
14.51
15.42
12.67
12.98
10.55
11.35
13.61
8.18
12.67
12.34
9
17.70
FCF margin%
21.41
19.52
19.04
17.38
16.98
15.08
16.38
16.23
14.42
14.09
14.82
15.08
16.68
91
0.644
FCF / Net incomex
2.912
3.041
3.528
3.705
4.389
4.429
4.326
4.169
4.324
4.328
1.497
4.326
4.247
41
20.32
ROIC%
17.85
15.00
12.52
13.38
12.12
10.35
9.99
12.16
13.34
12.71
24.80
12.16
12.61
32
27.67
Return on equity%
3.95
5.86
4.77
4.87
4.67
2.99
3.98
6.49
9.03
10.90
27.11
6.49
4.82
26
16.97
Return on assets%
9.71
10.66
12.93
10.33
11.94
12.28
13.93
14.91
15.69
14.78
2.78
14.78
12.60
19
0.63
EPSkr
1.75
1.61
1.72
1.58
1.53
1.54
1.35
1.30
1.23
1.34
0.66
(2.59%)
(1.82%)
—
2.42
EPS growth%
15.73
15.84
18.38
17.77
19.71
18.31
18.24
16.38
18.92
17.78
24.01
18.24
18.01
59
0.96
Bookvalue per shkr
1.08
1.03
1.00
0.95
0.99
0.92
0.90
0.81
0.87
0.89
1.15
(2.05%)
(2.64%)
—
2.44
FCF per sharekr
1.05
1.15
1.11
1.19
1.29
1.18
1.25
1.21
1.33
1.44
2.06
2.14%
2.12%
—
1.68
Dividend per shkr
4.56
4.58
5.41
5.97
6.80
7.41
7.69
8.62
8.51
8.82
0.79
5.34%
7.73%
—
21.95
Div yield (avg)%
16.78
18.04
17.56
15.45
16.29
15.82
16.78
14.18
16.78
14.01
29.66
15.82
16.53
24
5.11
Payout ratio%
23.73
25.35
25.98
26.98
29.46
27.56
28.90
29.57
29.30
27.17
24.69
28.90
27.36
27
115.5
Shares (diluted)M
116.1
112.6
116.5
117.7
110.7
112.1
103.9
102.4
92.89
81.73
110.8
(5.88%)
(3.88%)
89
12.08
Buyback yield%
2.96
2.92
2.58
5.03
2.14
0.40
2.42
3.07
3.69
3.91
23.58
3.07
2.94
7
1.731
D/E ratiox
1.160
1.318
1.485
1.676
1.870
2.105
2.356
2.747
3.060
2.892
0.200
2.747
1.987
70
0.488
Enterprise valuekr B
0.510
0.548
0.626
0.741
0.862
0.928
1.086
1.063
1.125
1.100
0.129
5.00%
9.92%
41
388.9
LT debtkr M
327.3
304.4
317.8
341.1
353.6
348.6
356.1
402.8
420.3
485.0
122.9
6.53%
4.49%
88
Cost of revenue
0.94%
1.01×
Operating expenses
0.76%
0.99×
Cash and investments
14.71%
Spread over hurdle
10.43%