696.6
Revenuekr M
331.7
351.4
374.3
404.4
434.6
464.1
504.5
535.8
572.6
622.8
727.8
7.46%
7.26%
19
11.31
Revenue growth%
13.69
11.17
12.72
12.39
12.59
14.40
14.68
14.99
16.11
16.64
27.01
14.99
14.05
10
21.46
Gross margin%
24.75
25.57
25.87
23.24
20.73
20.09
18.99
16.47
18.76
20.71
4.70
18.99
20.72
58
16.59
Operating margin%
22.96
25.94
27.82
28.87
29.66
31.83
32.87
30.34
32.66
29.68
22.27
31.83
29.67
75
10.09
Net margin%
22.10
20.77
20.42
19.07
17.66
15.34
17.38
16.43
17.36
15.63
11.17
16.43
17.52
6
19.72
P/E ratio (avg)x
46.18
44.46
49.09
50.73
54.56
52.73
60.35
65.57
74.25
78.27
20.16
65.57
53.65
15
29.76
EV/EBITx
10.75
9.949
11.15
12.00
10.70
11.41
11.48
11.18
10.80
12.09
18.12
11.41
11.17
76
12.11
FCF yield (avg)%
23.08
25.33
26.21
28.19
29.42
31.37
30.23
28.13
30.65
31.39
11.46
30.65
28.81
11
3.31
FCF margin%
11.51
11.25
12.59
11.26
8.70
6.17
8.52
7.40
7.37
8.15
26.51
7.40
8.61
53
0.585
FCF / Net incomex
0.334
0.362
0.358
0.406
0.396
0.419
0.444
0.442
0.414
0.406
1.263
0.419
0.406
46
16.73
ROIC%
9.75
9.92
7.69
8.45
6.12
3.79
6.57
8.25
5.54
4.05
22.49
5.54
7.13
37
21.39
Return on equity%
2.50
1.21
0.40
0.40
1.18
2.47
1.26
1.70
4.12
5.31
5.96
2.47
1.48
15
24.26
Return on assets%
23.37
24.51
24.53
22.65
20.79
22.28
20.74
19.89
18.99
21.13
26.92
20.74
21.70
26
3.34
EPSkr
5.64
5.42
4.87
5.29
5.08
4.77
4.24
4.16
4.52
3.97
3.68
(4.83%)
(4.68%)
—
23.78
EPS growth%
28.80
31.01
33.66
31.42
33.91
33.41
35.42
34.31
32.73
34.78
3.27
34.31
33.54
15
5.36
Bookvalue per shkr
4.97
4.60
4.29
4.53
4.65
5.18
5.20
4.98
4.78
5.11
3.38
1.90%
0.62%
—
3.15
FCF per sharekr
2.92
3.44
3.84
4.53
4.83
5.60
6.57
7.20
7.52
7.60
1.61
9.49%
10.98%
—
1.63
Dividend per shkr
7.06
7.88
7.85
7.97
8.58
9.84
10.30
11.33
12.44
11.69
4.11
6.37%
4.82%
—
21.51
Div yield (avg)%
12.48
11.10
8.87
9.65
8.81
9.13
7.89
7.06
5.08
8.00
7.70
7.89
8.84
21
2.88
Payout ratio%
10.83
8.12
9.92
12.86
10.65
11.53
11.41
9.96
11.77
13.14
19.66
11.53
11.12
95
59.27
Shares (diluted)M
42.19
37.59
40.17
40.83
35.58
31.00
33.97
33.36
33.89
36.59
58.73
0.56%
(1.80%)
71
2.66
Buyback yield%
20.34
18.82
21.53
23.10
23.43
24.41
26.49
26.56
28.64
25.90
10.27
26.49
23.92
68
1.786
D/E ratiox
1.109
1.124
1.200
1.092
0.955
1.026
0.992
1.074
0.974
0.853
1.775
0.992
1.050
62
0.285
Enterprise valuekr B
0.761
0.790
0.786
0.782
0.914
0.905
0.998
1.159
1.258
1.417
0.515
9.16%
7.52%
61
483.2
LT debtkr M
217.9
207.9
192.5
212.6
224.0
242.6
224.6
237.8
266.3
266.8
140.6
3.56%
1.86%
8
Cost of revenue
7.48%
1.02×
Operating expenses
6.75%
0.95×
Spread over hurdle
12.10%