49.30
Revenuekr M
506.7
535.7
579.8
620.4
670.5
703.5
739.2
801.0
838.8
894.9
55.16
5.95%
6.69%
40
16.71
Revenue growth%
16.02
16.45
16.80
14.20
13.71
13.64
11.89
9.99
9.10
9.28
20.65
9.99
13.67
69
16.31
Gross margin%
8.23
10.88
10.30
11.48
13.91
16.84
14.01
15.55
12.89
12.53
12.83
14.01
12.71
14
18.97
Operating margin%
23.66
23.06
21.34
24.08
26.22
27.04
29.03
29.42
32.09
34.33
6.30
29.42
26.63
48
7.44
Net margin%
21.32
19.53
17.92
17.25
17.30
17.58
15.22
14.15
13.14
14.46
24.59
14.46
17.27
47
32.63
P/E ratio (avg)x
34.47
40.09
44.34
52.60
54.29
59.82
71.22
82.09
89.92
101.9
25.60
82.09
57.06
38
31.92
EV/EBITx
23.51
27.55
29.86
31.50
33.44
32.35
38.25
42.64
44.53
49.51
9.405
42.64
32.89
52
11.90
FCF yield (avg)%
14.41
17.07
15.73
14.53
12.73
15.63
14.16
14.66
16.67
16.18
15.08
15.63
15.15
11
16.59
FCF margin%
0.40
1.91
1.79
1.66
1.33
3.69
1.13
0.40
0.40
2.58
15.46
1.13
1.49
73
0.552
FCF / Net incomex
1.118
1.167
1.229
1.288
1.133
1.066
1.140
0.986
0.919
0.780
0.190
0.986
1.126
16
6.19
ROIC%
19.53
21.74
19.54
18.22
15.45
14.00
11.76
11.23
11.87
9.27
14.85
11.76
14.72
30
10.43
Return on equity%
2.51
0.72
1.02
1.06
0.40
2.41
2.08
1.54
1.15
0.48
20.46
1.54
1.10
67
23.50
Return on assets%
1.30
4.29
5.94
6.11
4.52
2.34
2.10
4.03
5.53
4.49
10.17
4.03
4.39
91
0.18
EPSkr
0.85
0.79
0.86
0.89
0.94
0.96
1.10
1.05
0.97
1.11
0.19
3.57%
2.89%
—
2.55
EPS growth%
29.54
27.00
25.41
23.35
20.62
20.51
20.27
20.91
20.67
19.48
22.71
20.51
20.79
26
0.38
Bookvalue per shkr
1.28
1.43
1.65
1.69
1.91
1.98
1.98
2.29
2.26
2.31
0.45
3.81%
5.80%
—
0.39
FCF per sharekr
0.24
0.24
0.25
0.23
0.20
0.21
0.22
0.24
0.24
0.24
0.25
3.65%
0.46%
—
0.40
Dividend per shkr
0.97
1.09
1.26
1.47
1.54
1.86
1.96
1.91
1.97
2.06
0.78
5.99%
9.31%
—
9.77
Div yield (avg)%
18.94
17.16
19.32
21.56
21.27
21.66
19.05
18.38
21.04
19.69
7.57
19.69
19.50
13
6.61
Payout ratio%
8.33
6.97
6.63
4.43
4.78
4.18
3.77
5.05
5.33
7.34
18.04
5.05
5.19
70
0.427
Shares (diluted)B
0.829
0.987
1.026
1.152
1.290
1.456
1.449
1.511
1.555
1.553
0.428
3.78%
7.83%
21
14.63
Buyback yield%
27.31
30.05
30.89
32.95
34.73
33.48
33.01
32.07
33.42
30.55
9.11
33.01
32.51
55
1.708
D/E ratiox
0.640
0.634
0.640
0.672
0.601
0.542
0.551
0.561
0.626
0.671
1.727
0.561
0.630
81
175.2
Enterprise valuekr M
99.76
105.7
92.14
92.44
81.12
79.68
74.18
70.75
71.06
65.88
486.4
(4.08%)
(5.41%)
70
499.6
LT debtkr M
117.3
108.0
111.9
109.6
94.04
95.83
90.99
88.62
75.64
73.92
97.92
(4.70%)
(4.09%)
86
Cost of revenue
6.61%
0.99×
Operating expenses
6.83%
1.01×
Property and equipment
16.92%
Cash and investments
15.84%
Spread over hurdle
(1.83%)