211.0
Revenuekr M
264.0
266.3
266.1
271.2
270.6
270.4
278.9
288.9
294.7
304.1
222.8
2.36%
1.46%
50
22.93
Revenue growth%
20.16
20.61
19.54
21.09
22.42
20.41
18.24
20.69
23.57
24.75
22.11
20.69
20.65
50
12.06
Gross margin%
28.37
28.42
29.31
27.75
25.28
24.89
24.09
23.63
22.08
20.21
25.71
23.63
25.08
45
14.31
Operating margin%
23.39
23.56
21.10
19.27
18.23
19.86
18.87
16.27
18.29
15.35
6.00
18.29
19.07
43
19.64
Net margin%
29.12
30.48
31.88
32.62
34.90
34.56
37.45
34.63
35.15
33.83
2.24
34.63
34.19
52
10.34
P/E ratio (avg)x
15.26
16.90
18.15
18.21
20.70
21.17
19.97
18.43
19.84
21.77
24.32
19.97
19.13
27
24.22
EV/EBITx
5.800
5.878
5.666
6.181
6.410
7.132
7.384
7.360
7.764
8.384
33.92
7.384
6.771
62
10.86
FCF yield (avg)%
23.10
22.72
23.20
25.15
23.24
25.51
25.18
22.36
20.97
23.57
23.56
23.57
23.22
38
5.05
FCF margin%
11.72
10.76
10.63
12.83
13.97
11.58
12.67
14.34
13.16
11.74
13.74
12.67
12.20
75
0.709
FCF / Net incomex
1.403
1.299
1.297
1.394
1.434
1.377
1.283
1.265
1.311
1.434
1.658
1.311
1.344
88
5.59
ROIC%
32.32
30.01
31.23
30.12
29.95
30.24
30.32
30.13
32.40
29.83
22.01
30.24
30.19
58
9.69
Return on equity%
17.95
16.56
19.36
21.68
23.04
20.71
22.19
21.41
23.60
24.98
22.46
22.19
21.54
55
20.25
Return on assets%
15.76
13.53
13.29
10.81
11.25
13.37
12.84
10.18
9.46
10.21
5.09
10.21
12.05
43
0.09
EPSkr
0.41
0.45
0.43
0.47
0.51
0.51
0.55
0.59
0.68
0.78
0.09
9.01%
6.70%
—
27.58
EPS growth%
33.10
33.72
34.58
37.42
38.69
39.31
38.51
41.36
42.42
40.21
8.23
40.21
38.60
49
0.17
Bookvalue per shkr
0.16
0.18
0.20
0.21
0.21
0.23
0.25
0.25
0.25
0.25
0.14
3.81%
6.70%
—
0.25
FCF per sharekr
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.09
0.08
0.12
1.90%
3.33%
—
0.27
Dividend per shkr
0.23
0.23
0.27
0.30
0.33
0.37
0.38
0.37
0.42
0.44
0.22
6.18%
7.02%
—
29.66
Div yield (avg)%
12.04
10.20
10.38
13.20
10.46
10.27
8.05
9.80
9.76
9.74
23.53
9.76
10.24
58
14.66
Payout ratio%
10.64
12.84
11.70
11.16
9.88
7.98
5.18
2.20
2.60
1.35
10.02
2.60
8.93
46
647.5
Shares (diluted)M
537.3
471.0
509.4
521.2
530.6
539.5
576.2
624.3
672.0
687.8
624.2
5.33%
1.10%
43
12.54
Buyback yield%
24.86
25.05
26.19
28.41
26.16
26.63
25.69
25.66
24.48
23.76
24.90
25.66
25.68
48
1.412
D/E ratiox
1.780
1.608
1.438
1.528
1.420
1.273
1.236
1.136
1.240
1.145
0.161
1.236
1.346
33
72.47
Enterprise valuekr M
47.71
47.39
43.05
37.19
39.22
39.52
34.82
36.03
35.59
31.09
250.5
(4.54%)
(3.90%)
19
228.0
LT debtkr M
176.7
180.4
169.1
160.9
176.2
192.2
183.2
166.9
158.5
149.0
107.9
(3.30%)
(2.51%)
63
Cost of revenue
1.52%
1.01×
Operating expenses
1.36%
0.99×
Cash and investments
14.59%
Spread over hurdle
40.88%