270.8
Revenuekr M
343.7
353.7
363.9
366.8
380.9
398.4
398.9
414.8
418.0
420.4
300.5
1.99%
2.52%
15
9.42
Revenue growth%
22.22
20.96
23.01
24.51
25.90
27.84
26.13
29.13
30.93
29.84
15.29
29.13
26.02
71
29.39
Gross margin%
18.82
18.48
16.96
14.68
14.84
11.90
14.13
13.54
15.81
14.58
14.65
14.13
14.76
7
15.56
Operating margin%
18.32
16.39
15.74
16.91
17.35
15.93
13.88
11.88
9.04
11.93
3.10
11.93
15.83
74
8.02
Net margin%
5.59
6.74
6.37
6.99
8.99
11.49
14.40
17.36
14.84
14.98
26.14
14.84
10.24
68
37.36
P/E ratio (avg)x
39.14
41.48
49.25
52.68
51.49
54.38
60.74
61.42
69.32
81.69
32.13
61.42
53.53
84
34.50
EV/EBITx
10.92
10.23
10.54
10.31
8.985
9.729
10.61
11.33
11.72
10.85
7.273
10.85
10.57
75
4.67
FCF yield (avg)%
21.57
19.54
20.86
19.59
17.73
17.67
17.57
17.25
18.89
19.13
7.14
17.67
19.01
10
29.79
FCF margin%
25.98
27.13
29.33
30.92
31.91
32.83
34.28
34.32
34.72
37.10
19.61
34.32
32.37
62
0.334
FCF / Net incomex
1.150
1.036
1.026
0.940
1.008
1.035
0.984
0.869
0.886
0.967
0.340
0.967
0.996
56
7.75
ROIC%
25.18
25.32
27.79
25.81
27.26
27.86
25.13
26.77
25.66
22.78
22.26
25.66
25.73
82
23.98
Return on equity%
7.49
7.47
5.16
7.39
7.92
4.96
7.61
4.76
7.56
7.72
11.12
7.56
7.48
9
25.36
Return on assets%
18.21
17.97
17.81
16.40
16.25
16.04
15.02
12.46
13.89
15.43
18.35
15.02
16.15
17
4.16
EPSkr
1.00
0.98
0.85
0.76
0.71
0.73
0.79
0.75
0.71
0.62
4.32
(2.82%)
(4.17%)
—
14.43
EPS growth%
15.74
16.99
14.32
13.08
10.92
9.50
11.20
12.89
12.64
11.49
24.09
11.49
12.77
68
2.65
Bookvalue per shkr
6.07
6.73
7.13
7.18
6.89
7.03
6.89
7.28
8.45
9.20
4.61
5.94%
5.01%
—
1.07
FCF per sharekr
6.67
7.50
7.69
9.09
10.41
10.96
11.85
12.78
15.20
16.43
1.23
9.56%
10.90%
—
4.62
Dividend per shkr
4.35
4.14
3.94
4.22
4.23
3.73
3.98
3.57
3.83
3.90
4.97
(1.62%)
(0.44%)
—
25.73
Div yield (avg)%
26.28
24.32
26.43
29.05
31.08
28.66
30.46
27.71
26.15
27.78
21.82
27.78
27.75
61
20.40
Payout ratio%
22.23
20.19
18.17
20.09
22.46
22.21
23.81
26.62
24.84
25.90
15.17
24.84
22.34
80
21.31
Shares (diluted)M
27.82
29.17
28.60
29.52
34.35
37.08
41.89
42.35
45.91
51.63
20.98
8.49%
7.91%
94
25.53
Buyback yield%
29.79
31.67
28.94
29.31
31.13
31.40
33.69
34.14
35.34
35.19
17.22
34.14
31.54
22
1.300
D/E ratiox
1.785
1.791
1.598
1.690
1.791
1.727
1.663
1.484
1.416
1.479
1.233
1.484
1.677
56
476.9
Enterprise valuekr M
23.54
22.24
24.16
26.37
28.13
27.58
29.99
26.86
25.27
22.99
496.6
(3.95%)
(1.31%)
78
296.1
LT debtkr M
345.9
339.7
375.7
337.6
366.9
341.7
329.6
368.1
371.3
351.6
123.8
(0.85%)
(0.10%)
74
Cost of revenue
2.29%
0.98×
Operating expenses
2.28%
0.98×
Cash and investments
14.16%
Spread over hurdle
(0.10%)