131.0
Revenuekr M
225.1
228.0
237.3
238.3
238.8
245.4
252.9
263.8
266.3
269.2
141.4
2.43%
2.24%
27
18.40
Revenue growth%
0.63
3.14
5.14
3.89
3.89
6.77
9.33
7.56
8.17
10.63
25.22
8.17
5.96
63
12.75
Gross margin%
22.06
24.23
21.69
23.24
20.62
21.70
21.56
21.07
18.34
20.32
28.04
21.07
21.62
14
10.15
Operating margin%
28.96
26.16
23.39
24.56
22.16
21.66
20.50
22.31
20.71
19.25
26.21
20.71
22.23
60
8.94
Net margin%
17.68
18.51
19.67
17.25
19.85
19.74
21.58
18.65
19.61
19.25
4.01
19.61
19.43
18
34.20
P/E ratio (avg)x
16.03
16.33
17.95
18.96
18.70
21.25
21.97
24.51
23.26
26.38
15.01
23.26
20.10
29
24.25
EV/EBITx
8.912
8.277
7.886
7.697
8.582
9.713
10.71
11.10
11.98
10.98
23.52
10.98
9.313
62
25.93
FCF yield (avg)%
12.70
11.97
9.99
7.15
9.71
12.13
14.28
15.57
13.03
10.18
18.59
13.03
12.05
39
11.94
FCF margin%
8.18
7.32
4.68
1.73
0.47
1.40
2.00
0.40
0.40
1.23
14.25
1.23
1.57
65
0.155
FCF / Net incomex
0.129
0.119
0.108
0.111
0.121
0.138
0.139
0.159
0.164
0.151
0.890
0.151
0.133
82
27.47
ROIC%
14.43
13.29
13.97
11.46
8.49
9.52
7.50
5.71
4.19
3.52
14.81
5.71
9.00
64
13.85
Return on equity%
18.13
19.32
17.68
18.58
18.49
20.01
18.00
19.96
20.12
17.78
16.14
19.96
18.53
86
3.10
Return on assets%
0.40
0.40
1.14
0.40
0.40
0.40
0.40
0.40
3.06
3.15
26.23
0.40
0.40
67
2.92
EPSkr
2.61
2.47
2.86
3.13
3.04
3.14
3.20
3.56
3.55
3.61
3.03
3.52%
3.49%
—
26.41
EPS growth%
20.66
21.25
18.28
15.29
12.37
10.80
13.39
12.21
11.14
9.10
11.52
11.14
12.88
61
1.62
Bookvalue per shkr
0.60
0.54
0.48
0.45
0.42
0.42
0.45
0.40
0.45
0.50
0.56
3.27%
(1.46%)
—
1.51
FCF per sharekr
0.97
0.85
0.72
0.64
0.56
0.54
0.49
0.50
0.51
0.53
3.23
(1.11%)
(5.60%)
—
1.41
Dividend per shkr
0.69
0.68
0.66
0.62
0.56
0.52
0.49
0.46
0.47
0.51
0.47
(2.06%)
(2.28%)
—
7.27
Div yield (avg)%
24.22
21.58
22.85
25.54
27.90
29.85
29.57
26.72
26.46
25.13
11.19
26.72
26.00
79
18.70
Payout ratio%
12.30
9.76
8.96
8.16
7.90
9.86
10.02
8.25
10.73
9.27
28.80
9.86
9.52
93
58.83
Shares (diluted)M
56.21
51.75
47.26
46.66
52.19
50.51
50.24
56.75
63.80
68.86
57.27
5.70%
2.33%
16
11.47
Buyback yield%
21.03
20.54
18.98
19.64
21.03
23.76
24.50
27.16
29.19
29.79
23.78
27.16
22.40
9
1.341
D/E ratiox
0.517
0.454
0.461
0.503
0.523
0.500
0.512
0.513
0.507
0.533
0.338
0.512
0.509
13
78.12
Enterprise valuekr M
243.0
229.3
255.8
294.1
326.2
348.1
377.1
348.1
367.8
413.8
177.0
4.87%
4.71%
18
17.00
LT debtkr M
71.05
80.11
76.86
84.00
84.45
81.57
84.94
83.18
89.08
85.60
159.9
0.27%
2.49%
8
Cost of revenue
2.24%
1.00×
Operating expenses
3.10%
1.09×
Cash and investments
19.16%
Property and equipment
16.43%
Spread over hurdle
(2.65%)