86.56
Revenuekr M
48.63
51.42
54.43
57.02
60.84
66.53
70.33
74.50
80.40
85.03
89.57
6.92%
6.65%
63
26.10
Revenue growth%
7.83
9.60
11.47
10.61
10.48
11.91
10.99
8.05
7.26
6.72
5.90
8.05
10.04
60
17.70
Gross margin%
10.93
13.54
13.50
11.16
9.99
10.37
9.90
12.50
12.92
15.41
21.95
12.50
11.83
89
29.37
Operating margin%
14.41
14.15
15.36
14.22
12.14
12.33
11.90
13.64
14.19
12.85
2.25
12.85
13.90
60
17.79
Net margin%
3.90
5.58
5.35
4.89
2.55
0.40
1.46
0.66
1.95
1.36
5.58
1.36
2.25
32
31.11
P/E ratio (avg)x
18.02
17.37
17.45
16.98
16.22
17.06
15.45
14.32
15.46
16.19
7.498
15.46
16.60
42
8.738
EV/EBITx
41.16
44.40
44.48
46.49
54.36
53.49
63.62
63.56
63.40
68.64
35.61
63.56
53.93
66
14.64
FCF yield (avg)%
14.58
13.57
11.06
9.84
12.37
14.32
16.33
14.09
12.92
11.67
23.54
14.09
13.25
60
14.63
FCF margin%
11.38
11.26
11.04
9.35
12.06
11.59
14.29
13.28
11.64
13.94
27.88
13.28
11.62
53
0.641
FCF / Net incomex
0.648
0.658
0.734
0.795
0.839
0.859
0.906
0.939
1.032
1.180
0.714
0.939
0.849
45
16.03
ROIC%
26.40
23.87
26.11
26.51
27.49
24.99
24.73
22.65
23.14
21.76
10.63
23.14
24.86
67
28.91
Return on equity%
18.53
21.12
20.56
17.86
19.27
21.42
24.18
27.08
25.53
24.15
14.63
24.18
21.27
12
11.92
Return on assets%
21.07
20.12
18.69
16.47
17.57
17.05
18.61
16.34
18.98
17.40
18.52
17.40
18.09
8
0.51
EPSkr
0.42
0.49
0.52
0.54
0.58
0.66
0.64
0.62
0.68
0.64
0.55
1.99%
4.25%
—
5.00
EPS growth%
25.99
23.08
24.65
23.58
23.81
25.31
28.29
29.73
30.66
32.52
20.63
29.73
25.65
16
0.93
Bookvalue per shkr
0.37
0.37
0.36
0.39
0.39
0.39
0.42
0.46
0.50
0.48
0.73
4.09%
2.90%
—
0.34
FCF per sharekr
1.34
1.49
1.61
1.75
2.00
1.98
2.30
2.44
2.55
2.81
1.03
7.05%
9.53%
—
0.64
Dividend per shkr
1.02
1.15
1.11
1.03
1.11
1.07
1.07
1.00
0.90
1.00
0.30
(2.09%)
(0.95%)
—
7.12
Div yield (avg)%
13.56
11.88
13.10
14.46
17.37
16.01
16.94
18.36
16.44
14.50
23.45
16.44
15.26
47
2.16
Payout ratio%
12.78
15.41
17.02
18.26
19.56
20.77
19.72
21.66
22.90
22.37
20.79
21.66
19.64
23
75.56
Shares (diluted)M
74.46
73.19
63.95
68.72
73.89
66.00
58.70
58.70
57.08
57.11
75.84
(5.02%)
(2.80%)
23
14.13
Buyback yield%
14.81
13.44
15.44
15.90
17.43
20.01
22.40
25.16
27.32
24.67
6.95
24.67
18.72
62
1.123
D/E ratiox
0.143
0.129
0.145
0.147
0.135
0.130
0.126
0.119
0.112
0.121
1.783
0.121
0.129
89
31.76
Enterprise valuekr M
158.7
189.4
223.3
229.2
247.9
293.7
352.2
377.6
455.2
530.0
91.00
16.42%
14.19%
29
112.8
LT debtkr M
60.15
65.53
67.43
74.61
85.07
83.25
93.99
90.89
93.93
96.32
69.46
2.51%
5.80%
56
Cost of revenue
6.46%
0.98×
Operating expenses
6.51%
0.99×
Goodwill & intangibles
18.03%
Cash and investments
17.28%
Spread over hurdle
(4.60%)