114.2
Revenuekr M
194.2
194.0
199.6
199.3
199.1
203.1
208.4
212.3
210.1
215.6
122.4
1.61%
0.96%
24
4.99
Revenue growth%
13.40
12.43
9.92
10.49
12.35
13.41
14.62
16.55
18.82
20.54
24.99
16.55
13.40
9
20.48
Gross margin%
9.06
11.12
11.87
13.42
10.64
11.29
8.33
9.85
6.88
9.65
17.48
9.65
10.24
33
12.90
Operating margin%
15.48
18.14
16.59
18.93
18.49
16.66
14.45
11.87
10.74
9.08
25.34
11.87
16.03
30
15.70
Net margin%
8.31
9.02
8.46
11.36
8.58
7.12
9.30
6.55
9.10
11.06
4.67
9.10
8.80
12
31.83
P/E ratio (avg)x
23.76
26.57
27.17
29.40
30.28
29.76
33.99
37.68
43.76
45.05
8.801
37.68
30.02
55
17.01
EV/EBITx
40.44
41.15
44.05
44.77
46.91
47.47
50.30
58.48
66.23
70.69
14.00
58.48
47.19
91
20.97
FCF yield (avg)%
6.90
4.38
5.28
5.08
4.02
1.09
2.95
5.41
8.28
9.29
9.81
5.41
5.18
9
17.86
FCF margin%
20.01
18.32
18.94
16.70
15.46
16.15
17.86
16.38
17.34
19.61
11.57
17.34
17.60
92
1.020
FCF / Net incomex
0.582
0.538
0.469
0.507
0.491
0.471
0.491
0.456
0.404
0.360
0.777
0.456
0.481
14
7.74
ROIC%
10.61
8.29
9.50
9.00
6.07
6.26
5.39
5.88
8.86
6.36
29.77
6.26
7.32
14
2.84
Return on equity%
7.51
6.67
8.60
11.00
13.44
15.73
12.76
11.22
11.00
10.98
11.51
11.22
11.00
55
29.58
Return on assets%
24.56
25.48
24.88
27.13
27.73
26.15
23.76
21.57
23.20
22.13
28.21
23.20
24.72
63
2.90
EPSkr
0.89
0.95
0.91
0.87
0.96
0.87
0.96
1.07
1.08
1.12
3.11
3.22%
2.36%
—
23.19
EPS growth%
10.23
10.37
9.50
6.98
9.41
7.66
9.73
6.87
5.52
4.66
22.22
6.87
8.53
23
3.25
Bookvalue per shkr
1.68
1.91
1.95
2.23
2.39
2.61
3.09
2.97
3.51
3.78
1.00
9.54%
8.61%
—
0.60
FCF per sharekr
1.91
2.28
2.32
2.77
3.21
3.86
4.37
4.41
5.12
5.64
0.75
11.89%
11.32%
—
3.26
Dividend per shkr
2.24
2.17
2.41
2.79
2.83
3.26
3.47
3.38
3.64
3.95
0.55
6.87%
6.22%
—
9.87
Div yield (avg)%
3.55
6.24
5.86
6.28
5.88
3.02
2.92
0.90
0.40
0.40
26.19
0.90
3.29
53
15.52
Payout ratio%
30.75
33.31
33.98
32.82
33.37
36.14
36.53
35.84
37.82
36.88
16.48
36.53
34.91
65
23.92
Shares (diluted)M
32.06
32.64
32.09
36.31
37.94
35.25
32.53
33.53
33.18
31.17
24.82
(3.86%)
0.45%
40
29.34
Buyback yield%
28.71
26.08
25.27
26.54
29.47
30.87
28.31
29.65
31.49
30.13
2.87
30.13
29.09
18
1.324
D/E ratiox
0.988
0.900
0.784
0.759
0.798
0.826
0.730
0.787
0.823
0.873
0.680
0.823
0.811
14
186.3
Enterprise valuekr M
209.3
249.1
282.2
289.6
317.9
350.0
375.3
424.5
460.1
527.6
149.1
10.67%
9.54%
54
129.5
LT debtkr M
299.2
331.6
347.0
353.0
374.2
423.5
403.2
445.5
473.8
444.3
186.4
3.49%
4.11%
40
Cost of revenue
0.55%
0.96×
Operating expenses
1.51%
1.06×
Cash and investments
19.05%
Spread over hurdle
46.06%