305.8
Revenuekr M
219.5
236.6
250.0
272.9
290.7
309.1
335.4
368.6
406.3
433.0
314.0
8.30%
7.75%
74
14.23
Revenue growth%
22.52
23.50
25.17
25.82
25.72
28.44
27.04
24.52
23.70
21.27
20.28
24.52
24.84
69
16.65
Gross margin%
22.23
22.47
19.83
22.14
22.66
25.54
23.79
22.78
20.46
22.80
29.07
22.80
22.57
49
5.16
Operating margin%
20.07
18.40
16.43
18.61
21.22
23.61
23.33
24.22
26.39
24.45
14.09
24.22
22.27
46
11.18
Net margin%
0.40
0.40
1.89
0.48
0.40
0.40
0.57
0.40
0.40
1.17
7.45
0.40
0.40
86
36.90
P/E ratio (avg)x
27.29
26.89
31.27
30.38
31.39
35.24
41.18
42.80
41.12
41.17
25.73
41.17
33.31
71
7.125
EV/EBITx
55.73
60.07
71.07
80.75
85.16
85.20
96.72
109.6
111.9
115.9
22.49
109.6
85.18
14
29.59
FCF yield (avg)%
6.73
7.15
10.13
12.87
11.91
11.04
8.43
7.62
9.04
9.78
28.45
9.04
9.41
57
13.03
FCF margin%
30.76
33.50
36.15
36.69
38.66
40.16
38.47
40.71
43.14
40.29
3.67
40.29
38.57
7
0.874
FCF / Net incomex
1.324
1.454
1.519
1.682
1.856
1.947
2.116
2.114
2.101
1.971
0.179
2.101
1.902
60
2.58
ROIC%
14.37
15.91
15.42
18.08
17.55
16.17
15.09
12.64
13.27
12.83
14.02
13.27
15.25
78
20.85
Return on equity%
25.77
23.68
23.79
26.22
25.15
24.48
27.00
25.83
24.48
23.10
12.93
24.48
24.82
68
4.81
Return on assets%
20.23
22.44
20.04
22.64
23.69
23.57
26.06
26.72
24.23
26.41
20.51
26.06
23.63
15
0.32
EPSkr
0.58
0.51
0.51
0.55
0.46
0.41
0.41
0.36
0.34
0.32
0.34
(7.19%)
(7.00%)
—
12.85
EPS growth%
17.35
15.93
14.98
16.34
15.91
17.22
16.78
15.95
18.52
19.54
8.69
17.22
16.56
7
0.92
Bookvalue per shkr
0.19
0.19
0.21
0.23
0.26
0.26
0.24
0.27
0.28
0.28
0.56
1.83%
4.10%
—
0.99
FCF per sharekr
0.91
0.92
0.87
0.84
0.84
0.94
0.92
0.87
0.85
0.89
0.62
1.15%
0.40%
—
0.38
Dividend per shkr
0.34
0.38
0.42
0.41
0.49
0.58
0.67
0.67
0.66
0.78
0.48
9.73%
10.00%
—
3.37
Div yield (avg)%
9.12
9.61
10.65
8.12
5.59
8.32
6.72
4.31
3.42
0.90
19.62
4.31
7.42
75
20.33
Payout ratio%
5.91
7.19
7.11
7.83
9.31
6.73
6.75
5.78
7.08
6.35
7.45
6.73
6.92
31
172.2
Shares (diluted)M
164.1
173.1
156.8
137.2
139.6
129.9
117.8
108.6
100.4
102.4
174.1
(6.00%)
(4.60%)
47
6.19
Buyback yield%
33.50
35.05
35.09
32.21
33.89
34.48
37.05
34.33
33.58
31.90
12.98
34.33
34.11
62
0.722
D/E ratiox
1.119
1.244
1.348
1.351
1.290
1.211
1.185
1.354
1.537
1.754
1.799
1.354
1.319
88
291.8
Enterprise valuekr M
261.9
296.7
301.1
320.6
371.6
430.0
479.6
492.1
490.5
565.7
352.6
8.77%
8.22%
10
458.9
LT debtkr M
350.5
333.9
314.1
301.9
310.5
351.5
329.9
319.9
294.5
296.3
82.51
(0.93%)
(0.95%)
7
Cost of revenue
7.78%
1.00×
Operating expenses
7.85%
1.01×
Cash and investments
16.94%
Spread over hurdle
(2.93%)