258.4
Revenuekr M
299.4
305.9
322.0
341.1
352.7
367.0
388.5
413.5
434.9
453.9
267.9
5.17%
4.91%
16
2.21
Revenue growth%
15.26
16.43
18.23
17.58
19.36
21.51
21.95
22.83
24.39
26.18
8.28
22.83
20.44
78
19.90
Gross margin%
16.04
16.17
17.48
18.64
20.91
18.35
17.44
19.13
19.31
16.99
20.94
18.35
17.91
10
17.36
Operating margin%
7.33
10.11
9.54
7.62
8.09
8.25
6.85
5.25
2.51
3.79
11.16
5.25
7.48
52
16.92
Net margin%
23.42
21.57
18.94
21.46
24.13
25.16
27.54
25.73
26.39
23.62
11.19
25.73
23.87
22
7.679
P/E ratio (avg)x
17.31
15.53
15.96
13.92
14.60
12.54
11.61
10.11
8.628
9.315
37.58
10.11
13.23
72
15.67
EV/EBITx
36.84
37.03
43.40
44.98
51.59
50.88
58.18
68.10
70.71
73.23
31.16
68.10
51.23
42
13.91
FCF yield (avg)%
19.87
18.90
20.24
17.89
20.18
22.69
21.16
20.43
17.95
17.36
24.35
20.43
20.03
61
19.03
FCF margin%
10.82
13.54
12.59
10.06
8.68
11.01
11.89
9.79
10.85
11.70
28.96
11.01
10.93
18
1.601
FCF / Net incomex
1.423
1.288
1.182
1.244
1.242
1.179
1.201
1.085
0.995
0.919
1.380
1.085
1.192
37
7.78
ROIC%
16.52
16.59
14.88
15.08
15.87
15.14
14.90
12.46
10.01
10.90
25.03
12.46
14.99
81
19.31
Return on equity%
16.64
16.46
15.28
12.78
15.10
17.87
16.76
18.64
16.01
15.01
23.68
16.76
16.23
24
20.40
Return on assets%
20.60
22.61
23.86
23.79
20.89
21.09
19.53
20.47
19.16
22.14
21.18
20.47
20.99
68
2.04
EPSkr
1.65
1.80
1.69
1.65
1.75
1.66
1.87
1.89
1.76
1.63
2.10
(1.44%)
0.64%
—
20.09
EPS growth%
30.51
31.16
31.93
34.28
33.85
33.18
33.52
36.34
33.90
32.86
28.48
33.52
33.35
8
0.43
Bookvalue per shkr
1.38
1.36
1.49
1.33
1.47
1.62
1.43
1.38
1.39
1.48
1.24
0.11%
(0.41%)
—
1.28
FCF per sharekr
1.85
1.87
1.77
1.86
2.01
1.93
1.87
2.01
1.81
1.66
2.10
(3.75%)
0.16%
—
0.29
Dividend per shkr
0.50
0.50
0.49
0.53
0.50
0.53
0.51
0.59
0.56
0.57
1.80
2.73%
2.13%
—
23.86
Div yield (avg)%
31.05
32.97
30.44
27.61
26.57
27.61
25.32
25.29
23.60
26.05
21.51
25.32
27.09
64
9.05
Payout ratio%
29.59
29.85
32.32
29.77
31.37
31.64
29.51
27.81
27.40
28.83
3.72
28.83
29.68
89
69.43
Shares (diluted)M
51.61
49.36
46.62
43.11
38.61
35.00
38.53
42.52
41.08
42.55
70.10
1.96%
(2.18%)
94
20.53
Buyback yield%
20.66
20.11
20.13
21.32
22.55
21.39
21.35
19.97
17.47
18.38
15.17
19.97
20.39
31
0.430
D/E ratiox
0.378
0.359
0.356
0.314
0.317
0.313
0.323
0.295
0.269
0.273
0.227
0.295
0.316
41
190.5
Enterprise valuekr M
290.5
265.9
269.7
237.5
217.8
191.1
179.9
159.5
164.9
152.0
351.1
(6.94%)
(6.07%)
89
23.81
LT debtkr M
241.3
246.8
265.4
263.7
311.5
320.3
333.6
353.7
372.7
366.7
130.5
3.32%
5.55%
54
Cost of revenue
4.84%
0.99×
Operating expenses
4.75%
0.98×
Cash and investments
20.49%
Property and equipment
13.04%
Spread over hurdle
20.60%