300.3
Revenuekr M
256.1
261.4
271.4
276.7
278.7
287.3
292.2
297.5
295.8
300.6
332.2
1.53%
2.00%
10
5.98
Revenue growth%
17.40
15.76
16.78
16.78
17.09
19.68
18.04
18.53
20.01
18.05
21.29
18.53
17.72
90
16.64
Gross margin%
15.49
16.84
15.49
18.08
16.04
13.50
15.89
13.56
12.17
10.48
29.99
13.50
15.49
49
23.46
Operating margin%
31.24
32.35
31.91
34.29
32.02
29.40
28.24
27.81
29.93
27.06
24.69
28.24
30.58
25
5.28
Net margin%
14.07
15.62
18.11
15.46
16.85
14.57
15.34
15.27
16.67
16.16
15.40
15.34
15.54
34
25.57
P/E ratio (avg)x
24.09
24.00
27.05
30.06
30.67
35.91
37.14
44.08
49.38
55.31
28.32
44.08
33.29
44
27.82
EV/EBITx
12.38
12.60
12.93
14.71
16.90
18.05
20.85
19.46
18.28
19.16
8.522
19.16
17.47
52
6.94
FCF yield (avg)%
23.93
25.99
23.68
21.35
20.40
22.82
23.93
21.66
21.21
23.01
21.14
22.82
22.92
55
9.38
FCF margin%
5.35
4.91
6.17
8.61
8.25
7.34
9.54
8.98
11.27
9.84
3.72
9.54
8.43
82
0.976
FCF / Net incomex
0.539
0.496
0.534
0.583
0.599
0.678
0.764
0.729
0.663
0.653
0.984
0.678
0.626
24
5.13
ROIC%
5.67
5.54
8.25
7.77
9.59
7.24
7.99
6.78
7.48
5.61
9.31
7.24
7.36
16
11.28
Return on equity%
5.91
6.88
6.47
7.03
4.21
1.26
4.20
6.41
5.49
6.52
11.52
5.49
6.16
26
22.63
Return on assets%
30.61
31.53
29.62
31.64
29.61
27.41
24.72
23.37
25.29
27.55
9.34
25.29
28.58
49
8.87
EPSkr
8.14
8.45
8.81
8.03
8.03
6.78
6.49
5.86
5.01
4.47
9.36
(11.05%)
(6.25%)
—
11.51
EPS growth%
18.61
18.60
21.28
21.47
21.78
21.17
18.47
18.13
17.14
14.58
6.79
18.13
18.61
40
5.43
Bookvalue per shkr
6.31
6.08
5.83
5.38
5.41
6.20
6.54
6.52
6.77
7.52
2.41
6.80%
1.89%
—
7.47
FCF per sharekr
6.80
6.56
6.02
6.43
6.03
6.55
6.51
6.16
6.70
6.71
11.54
2.18%
(0.31%)
—
4.96
Dividend per shkr
3.70
3.99
4.22
4.46
5.09
5.77
5.41
5.98
6.38
7.35
5.76
7.62%
6.45%
—
24.50
Div yield (avg)%
17.20
19.36
16.86
14.29
12.89
11.09
12.93
10.06
12.67
12.06
25.22
12.06
12.91
54
19.59
Payout ratio%
7.37
10.11
10.08
12.25
14.12
12.31
10.63
11.62
10.97
12.33
19.78
11.62
11.30
65
7.983
Shares (diluted)M
11.80
13.13
14.20
13.85
13.80
16.13
17.34
16.63
18.74
22.18
7.999
9.95%
7.45%
10
6.37
Buyback yield%
29.43
29.26
26.66
24.42
26.41
27.81
26.72
24.48
21.62
20.91
23.28
24.48
26.54
53
1.776
D/E ratiox
1.276
1.535
1.597
1.723
1.930
1.946
2.324
2.505
2.995
3.644
1.691
2.505
1.938
7
56.54
Enterprise valuekr M
97.56
93.97
81.48
80.97
77.34
81.51
86.07
82.27
79.50
72.95
327.9
(1.16%)
(2.41%)
58
336.2
LT debtkr M
83.70
85.43
94.86
106.6
118.2
108.7
98.67
97.64
97.08
95.80
97.51
(4.11%)
1.56%
12
Cost of revenue
1.89%
0.99×
Operating expenses
1.91%
0.99×
Cash and investments
18.06%
Goodwill & intangibles
15.56%
Spread over hurdle
14.77%