345.4
Revenuekr M
706.9
723.1
733.3
732.0
736.8
732.6
756.1
748.0
767.8
770.2
356.7
0.89%
0.83%
62
28.87
Revenue growth%
27.92
28.70
28.21
29.61
29.09
29.28
31.65
29.16
28.41
29.27
15.78
29.27
29.12
59
26.34
Gross margin%
21.42
18.88
17.02
17.47
16.46
16.40
18.63
17.11
15.34
17.81
18.70
17.11
17.29
51
15.28
Operating margin%
22.19
23.65
25.57
25.79
24.28
22.87
24.58
25.35
23.96
25.15
13.40
24.58
24.43
36
23.36
Net margin%
11.37
11.65
9.72
12.60
12.31
11.76
13.26
12.57
11.61
11.57
18.32
11.76
11.71
50
27.34
P/E ratio (avg)x
12.73
13.62
13.48
13.26
15.04
17.24
19.17
22.02
22.47
23.70
30.13
22.02
16.14
53
32.72
EV/EBITx
6.734
5.989
6.109
6.123
6.083
6.627
5.726
6.044
6.292
5.902
25.56
6.044
6.096
20
11.77
FCF yield (avg)%
26.74
26.63
26.65
27.88
30.30
31.28
28.56
26.44
28.04
29.80
20.18
28.56
27.96
27
13.49
FCF margin%
18.84
19.40
19.87
18.69
17.38
16.82
19.57
21.39
18.91
20.41
22.00
19.57
19.16
5
0.286
FCF / Net incomex
0.238
0.226
0.248
0.273
0.258
0.278
0.283
0.303
0.302
0.331
1.509
0.302
0.275
49
25.57
ROIC%
19.62
19.30
19.52
17.03
17.48
16.94
17.91
19.85
22.64
22.11
23.16
19.85
19.41
86
5.01
Return on equity%
27.29
24.80
26.35
25.25
23.61
22.04
23.15
20.83
18.04
16.41
21.02
20.83
23.38
58
12.00
Return on assets%
23.00
20.88
21.47
19.21
19.47
18.48
16.55
16.19
16.18
16.83
28.56
16.55
18.84
55
5.00
EPSkr
2.39
2.60
2.46
2.62
2.57
2.44
2.49
2.39
2.43
2.59
5.49
0.11%
(0.22%)
—
16.02
EPS growth%
30.85
30.70
33.59
35.25
34.62
36.25
35.45
33.31
36.27
35.92
24.71
35.92
34.93
17
4.98
Bookvalue per shkr
0.97
1.01
0.97
0.85
0.76
0.71
0.72
0.78
0.72
0.76
1.59
0.18%
(3.12%)
—
4.73
FCF per sharekr
3.31
3.09
3.16
3.02
2.93
2.70
2.49
2.42
2.58
2.44
1.61
(3.65%)
(3.68%)
—
4.65
Dividend per shkr
3.33
2.99
2.59
2.62
2.62
2.78
2.87
2.90
2.61
2.53
3.20
(0.68%)
(2.22%)
—
13.03
Div yield (avg)%
0.40
2.13
0.56
0.40
0.40
1.71
1.22
2.54
1.72
4.04
18.45
1.72
1.47
24
11.91
Payout ratio%
7.42
5.17
7.07
5.68
4.75
7.46
8.57
6.66
4.57
2.66
14.08
6.66
6.17
16
53.05
Shares (diluted)M
55.43
51.84
54.18
53.02
57.02
65.96
64.62
60.38
58.04
60.01
53.83
1.03%
1.58%
80
11.61
Buyback yield%
7.76
9.84
11.76
14.37
16.87
19.66
21.84
23.39
20.53
19.34
13.74
20.53
18.11
12
0.355
D/E ratiox
0.463
0.461
0.508
0.504
0.498
0.456
0.431
0.454
0.422
0.433
1.111
0.433
0.459
21
76.39
Enterprise valuekr M
299.9
345.4
410.5
448.3
437.4
433.0
444.2
485.1
561.7
672.0
552.5
8.97%
8.26%
22
318.6
LT debtkr M
30.44
29.59
28.90
26.94
27.33
29.59
33.41
30.46
29.72
30.80
505.5
2.42%
0.68%
72
Cost of revenue
0.95%
1.01×
Operating expenses
0.74%
0.99×
Cash and investments
18.04%
Property and equipment
17.66%
Spread over hurdle
18.75%