223.1
Revenuekr M
467.2
469.2
483.9
479.6
472.0
468.4
481.5
495.2
489.3
488.7
246.4
0.70%
0.59%
75
13.01
Revenue growth%
31.59
32.91
33.25
31.40
31.78
31.32
28.36
31.19
29.70
31.63
6.39
31.19
31.49
40
14.99
Gross margin%
15.45
14.97
12.55
14.50
12.84
15.55
17.84
16.72
14.72
14.28
21.00
15.55
14.84
48
16.64
Operating margin%
4.76
6.27
7.59
5.00
5.96
7.62
6.93
9.66
12.44
13.69
19.93
9.66
7.26
92
11.73
Net margin%
21.37
19.52
20.34
22.60
24.01
22.23
20.80
19.86
18.20
17.61
6.89
19.86
20.57
67
18.75
P/E ratio (avg)x
17.71
15.54
16.22
15.18
16.00
16.48
15.92
17.50
15.70
15.44
11.81
15.92
15.96
44
8.625
EV/EBITx
15.34
14.71
13.57
12.54
13.03
12.32
11.90
11.59
12.15
13.50
11.67
12.15
12.78
69
18.03
FCF yield (avg)%
33.40
31.64
33.75
32.12
29.91
30.28
28.26
26.08
25.63
22.86
13.89
26.08
30.09
10
27.09
FCF margin%
0.40
0.40
0.40
0.40
0.87
3.18
1.25
0.40
0.92
0.40
25.48
0.92
0.40
25
0.475
FCF / Net incomex
0.781
0.851
1.022
1.022
1.184
1.368
1.532
1.718
1.683
2.000
0.399
1.683
1.276
15
28.06
ROIC%
15.81
16.90
19.32
17.79
16.15
15.51
12.98
12.87
10.85
11.07
16.27
12.87
15.66
61
27.82
Return on equity%
17.81
18.09
18.35
16.57
14.11
11.25
13.68
11.10
13.60
14.23
28.26
13.60
14.17
17
27.37
Return on assets%
12.04
10.94
10.02
12.08
12.17
13.75
13.72
11.53
10.28
10.07
9.29
11.53
11.78
23
0.56
EPSkr
0.45
0.48
0.46
0.53
0.61
0.61
0.68
0.66
0.67
0.67
0.60
2.08%
4.09%
—
4.16
EPS growth%
28.78
30.68
30.16
33.05
32.09
29.26
31.78
28.91
30.86
28.92
12.16
29.26
30.42
25
0.54
Bookvalue per shkr
0.54
0.48
0.42
0.44
0.43
0.44
0.47
0.43
0.46
0.42
0.23
(0.32%)
(1.79%)
—
0.75
FCF per sharekr
0.66
0.70
0.84
0.96
0.97
1.16
1.24
1.42
1.48
1.65
0.69
11.19%
9.82%
—
0.34
Dividend per shkr
0.94
0.88
0.83
0.88
0.80
0.87
0.89
0.94
1.03
1.15
0.77
7.52%
2.87%
—
27.54
Div yield (avg)%
5.44
2.63
4.74
2.70
3.28
0.71
0.40
0.40
0.91
0.40
5.29
0.40
1.77
39
27.68
Payout ratio%
7.68
9.30
7.28
6.08
4.76
2.33
0.40
0.40
0.40
2.36
3.45
0.40
3.56
17
177.3
Shares (diluted)M
172.0
154.5
146.2
137.6
140.3
154.6
154.7
171.7
190.6
210.1
170.6
8.41%
1.27%
12
26.22
Buyback yield%
17.23
20.05
17.20
17.33
17.35
14.40
12.09
11.37
8.41
6.63
23.38
11.37
15.80
9
0.131
D/E ratiox
1.032
1.080
1.074
1.154
1.124
0.992
1.031
0.903
0.859
0.822
0.956
0.903
1.032
78
0.197
Enterprise valuekr B
0.488
0.557
0.548
0.635
0.709
0.736
0.865
0.913
1.095
1.310
0.067
13.06%
11.38%
31
265.8
LT debtkr M
440.5
412.7
457.5
428.6
394.8
352.9
318.0
301.4
336.0
349.5
472.9
(2.41%)
(2.51%)
83
Cost of revenue
0.67%
1.01×
Operating expenses
0.25%
0.97×
Cash and investments
15.38%
Spread over hurdle
30.99%