201.7
Revenuekr M
208.8
223.7
236.8
246.5
261.0
275.9
287.9
310.7
320.9
342.2
223.6
5.57%
5.73%
58
4.56
Revenue growth%
11.42
8.66
9.72
9.97
8.85
6.19
5.43
5.99
7.85
10.79
12.90
6.19
8.75
80
12.37
Gross margin%
21.34
20.99
18.29
16.37
17.00
14.28
12.00
11.10
8.96
8.97
3.73
11.10
15.33
88
21.31
Operating margin%
20.53
19.60
20.29
19.51
21.50
21.50
18.64
19.07
18.15
19.30
19.48
19.07
19.56
37
10.33
Net margin%
18.00
16.28
19.16
18.84
17.79
18.68
16.85
19.54
18.05
20.56
11.54
18.68
18.37
71
15.57
P/E ratio (avg)x
28.83
26.46
26.20
26.02
24.43
23.80
25.56
25.32
27.96
30.29
20.20
25.56
26.11
21
12.83
EV/EBITx
26.54
28.60
26.60
29.82
29.38
32.02
30.30
30.27
34.04
33.12
22.88
32.02
30.04
82
8.96
FCF yield (avg)%
27.58
28.37
25.70
26.87
27.99
29.94
32.61
34.97
33.72
33.14
14.69
33.14
29.16
90
22.14
FCF margin%
12.82
11.95
13.15
11.01
10.15
10.20
8.62
6.03
7.71
9.52
24.49
8.62
10.18
43
1.730
FCF / Net incomex
0.697
0.727
0.797
0.760
0.795
0.799
0.898
0.957
0.980
1.065
0.636
0.957
0.798
83
10.15
ROIC%
30.41
31.35
29.21
29.03
28.64
27.97
29.30
28.37
30.52
29.37
4.53
29.30
29.26
83
3.65
Return on equity%
22.88
22.28
22.95
22.87
22.43
20.30
19.27
20.22
18.82
21.62
17.48
20.22
21.95
57
28.97
Return on assets%
17.57
16.69
15.10
13.85
16.27
14.06
11.22
13.76
15.27
16.22
27.50
14.06
15.19
31
0.63
EPSkr
1.37
1.43
1.36
1.45
1.61
1.55
1.45
1.54
1.48
1.49
0.66
(1.49%)
2.16%
—
16.01
EPS growth%
4.70
2.67
0.40
0.40
0.70
2.55
3.30
5.39
5.50
8.33
19.02
5.39
2.98
17
0.58
Bookvalue per shkr
2.28
2.68
2.91
3.49
3.77
4.50
5.48
5.66
5.61
6.65
1.85
12.01%
12.24%
—
0.96
FCF per sharekr
1.53
1.58
1.48
1.32
1.38
1.47
1.39
1.42
1.25
1.20
0.74
(2.78%)
(1.92%)
—
0.80
Dividend per shkr
0.99
1.14
1.18
1.30
1.54
1.45
1.41
1.67
1.89
1.86
0.98
3.83%
6.36%
—
5.82
Div yield (avg)%
21.68
21.47
21.12
23.25
25.84
23.70
20.86
22.71
23.52
26.38
24.35
23.52
22.98
26
14.44
Payout ratio%
22.35
21.02
19.35
20.07
17.78
15.10
13.87
13.56
11.34
8.66
9.68
13.56
16.44
23
79.24
Shares (diluted)M
61.43
58.21
61.77
60.20
60.99
61.25
57.78
51.15
47.53
42.62
79.83
(6.92%)
(3.53%)
23
18.10
Buyback yield%
26.63
27.23
25.05
24.78
26.19
26.53
24.82
27.42
28.11
25.91
20.26
26.53
26.36
17
0.627
D/E ratiox
0.912
0.949
0.952
1.012
1.057
1.073
1.057
0.933
0.995
0.909
0.705
0.995
0.974
34
83.69
Enterprise valuekr M
783.3
754.5
792.7
790.9
784.2
865.3
951.3
886.1
843.6
955.6
198.3
4.03%
3.29%
50
130.2
LT debtkr M
260.3
232.4
204.9
197.9
176.8
163.8
145.9
156.6
135.4
143.9
269.4
(4.04%)
(6.27%)
56
Cost of revenue
5.76%
1.00×
Operating expenses
5.44%
0.97×
Cash and investments
17.05%
Goodwill & intangibles
14.71%
Spread over hurdle
10.08%