359.0
Revenuekr M
206.5
225.9
246.4
272.7
302.7
321.9
355.6
382.3
421.5
451.2
379.6
8.31%
9.25%
93
12.15
Revenue growth%
0.40
0.40
0.40
0.40
2.31
1.03
0.40
0.40
0.40
0.40
9.16
0.40
0.40
25
6.26
Gross margin%
22.27
22.46
23.16
22.76
24.97
22.76
20.93
21.83
24.78
24.63
27.27
22.76
22.76
81
22.01
Operating margin%
7.01
6.41
3.57
3.26
1.79
1.08
3.27
4.07
5.87
8.31
17.22
4.07
3.82
12
13.58
Net margin%
0.40
0.40
1.11
0.40
1.36
0.98
1.29
1.61
2.60
0.40
17.65
1.29
1.04
84
20.97
P/E ratio (avg)x
9.588
9.188
10.25
10.81
11.84
12.80
12.15
11.62
11.74
11.61
19.70
11.74
11.61
30
21.09
EV/EBITx
25.30
28.07
32.25
30.65
35.78
35.85
35.67
36.96
36.29
38.47
18.75
36.29
35.72
61
8.69
FCF yield (avg)%
24.25
23.92
23.33
23.34
24.80
23.44
21.06
22.70
19.99
21.32
3.78
21.32
23.34
92
7.49
FCF margin%
18.37
17.73
15.39
17.64
15.20
13.02
11.60
11.60
13.11
12.28
5.39
12.28
14.16
74
1.747
FCF / Net incomex
1.752
1.856
1.948
1.967
2.358
2.789
2.962
3.129
3.407
3.998
0.825
3.129
2.573
13
21.33
ROIC%
5.93
4.57
4.33
1.86
0.50
0.40
1.17
3.84
5.26
5.94
19.02
3.84
4.09
75
10.55
Return on equity%
6.84
7.93
6.85
6.39
6.75
4.88
4.35
2.46
3.14
4.23
18.94
4.23
5.63
35
13.53
Return on assets%
9.79
11.93
10.54
13.15
12.47
13.03
15.71
13.60
14.57
16.34
18.51
14.57
13.09
90
1.18
EPSkr
1.52
1.56
1.77
1.91
2.06
2.24
2.44
2.41
2.58
2.73
1.25
5.80%
6.06%
—
13.49
EPS growth%
30.87
29.90
27.45
30.43
30.94
32.51
31.57
29.37
31.28
28.91
17.70
31.28
30.65
50
0.46
Bookvalue per shkr
2.13
2.45
2.53
2.41
2.52
2.70
2.54
2.74
3.00
2.78
1.30
2.03%
2.06%
—
0.49
FCF per sharekr
0.64
0.65
0.67
0.77
0.73
0.69
0.64
0.62
0.57
0.57
0.59
(4.89%)
(1.27%)
—
1.17
Dividend per shkr
0.57
0.67
0.72
0.85
0.98
1.14
1.29
1.39
1.40
1.39
1.69
7.19%
10.19%
—
10.38
Div yield (avg)%
17.02
19.48
20.70
19.78
19.41
20.26
18.35
20.63
21.12
18.40
10.75
20.26
19.63
88
26.05
Payout ratio%
27.53
26.43
24.41
27.00
26.68
24.12
25.99
25.12
22.32
21.00
14.91
24.12
25.56
13
100.9
Shares (diluted)M
105.5
111.0
110.3
120.1
130.4
137.6
134.6
128.2
126.9
144.2
105.3
2.03%
2.40%
33
12.23
Buyback yield%
26.61
23.92
23.96
26.95
25.28
27.21
26.05
24.19
26.25
29.02
3.61
26.25
26.15
62
0.977
D/E ratiox
1.633
1.746
1.715
1.964
2.318
2.531
2.954
3.456
3.601
3.776
0.129
3.456
2.425
48
0.414
Enterprise valuekr B
0.758
0.733
0.840
0.847
0.932
0.974
1.153
1.142
1.290
1.249
0.414
6.02%
6.52%
61
451.1
LT debtkr M
441.3
476.3
427.0
404.1
384.5
343.2
349.2
353.9
312.3
327.6
51.56
(3.15%)
(1.93%)
21
Cost of revenue
9.27%
1.00×
Operating expenses
9.38%
1.01×
Goodwill & intangibles
19.39%
Cash and investments
16.29%
Spread over hurdle
11.24%