467.6
Revenuekr M
229.4
249.5
270.1
290.5
318.6
341.4
375.7
401.0
439.3
469.9
515.2
8.08%
8.30%
37
23.79
Revenue growth%
17.40
20.10
22.95
20.31
17.82
15.74
16.73
16.67
14.82
17.16
22.01
16.67
17.28
34
15.95
Gross margin%
35.87
35.85
35.84
33.42
32.42
30.75
29.45
32.06
31.54
31.82
18.42
31.54
32.24
23
21.37
Operating margin%
11.88
12.55
14.95
17.89
20.41
20.02
19.48
17.46
15.00
15.48
2.02
17.46
16.47
31
9.86
Net margin%
23.21
25.98
23.26
24.40
25.78
28.08
28.14
27.50
26.20
24.04
2.05
27.50
25.88
67
37.25
P/E ratio (avg)x
35.92
39.92
37.90
36.78
38.51
40.22
45.68
50.82
59.58
62.45
31.32
50.82
40.07
45
30.15
EV/EBITx
6.657
6.480
7.048
7.586
6.900
6.475
5.909
5.628
5.713
5.718
6.914
5.718
6.477
17
9.64
FCF yield (avg)%
21.55
19.87
17.68
18.07
15.10
13.79
14.47
15.99
14.64
11.70
3.25
14.47
15.54
29
18.48
FCF margin%
8.05
9.40
10.66
8.65
7.76
8.11
6.85
6.29
4.56
3.05
23.71
6.29
7.91
95
0.339
FCF / Net incomex
0.219
0.205
0.213
0.220
0.213
0.208
0.202
0.200
0.191
0.200
1.519
0.200
0.207
20
2.30
ROIC%
18.14
19.76
20.34
17.69
15.97
13.42
12.41
13.63
15.67
17.82
19.39
13.63
16.83
40
26.61
Return on equity%
12.13
13.51
14.29
14.22
15.94
16.08
15.63
17.75
19.62
17.14
24.68
17.14
15.79
37
6.69
Return on assets%
7.20
7.24
5.96
6.44
5.08
5.54
7.21
7.64
7.33
4.44
10.64
7.21
6.82
93
0.53
EPSkr
0.74
0.84
0.79
0.76
0.76
0.78
0.79
0.80
0.82
0.87
0.54
2.80%
1.71%
—
19.55
EPS growth%
0.40
3.29
4.31
5.49
6.13
6.26
8.86
9.01
10.36
10.13
24.32
9.01
6.19
93
0.84
Bookvalue per shkr
0.75
0.84
0.84
0.81
0.73
0.78
0.78
0.88
0.91
0.96
0.28
5.74%
2.62%
—
0.37
FCF per sharekr
0.29
0.26
0.27
0.24
0.22
0.21
0.19
0.21
0.20
0.17
0.35
(4.17%)
(4.66%)
—
0.14
Dividend per shkr
0.19
0.21
0.22
0.23
0.25
0.24
0.26
0.26
0.28
0.33
0.13
6.01%
7.01%
—
2.43
Div yield (avg)%
9.88
11.35
11.80
13.31
15.74
13.73
13.50
15.83
17.51
19.67
24.85
15.83
13.61
42
11.51
Payout ratio%
9.41
7.14
4.38
2.79
0.40
0.40
2.04
1.29
1.63
4.47
14.00
1.63
2.41
39
313.4
Shares (diluted)M
306.1
343.8
342.7
343.9
381.3
435.1
411.3
384.7
395.8
390.5
330.2
0.48%
1.82%
84
18.30
Buyback yield%
9.58
9.22
8.75
7.04
6.53
7.41
7.94
6.85
4.42
6.50
8.60
6.85
7.23
14
0.600
D/E ratiox
0.105
0.106
0.096
0.092
0.085
0.077
0.082
0.071
0.070
0.060
1.689
0.071
0.083
12
0.021
Enterprise valuekr B
0.779
0.834
0.796
0.819
0.962
0.967
0.982
0.995
1.120
1.170
0.405
3.98%
5.65%
84
33.20
LT debtkr M
127.7
133.9
140.5
138.0
155.6
171.4
192.6
208.4
207.9
216.7
176.5
6.85%
6.11%
94
Cost of revenue
8.30%
1.00×
Operating expenses
8.51%
1.02×
Cash and investments
18.23%
Spread over hurdle
(4.18%)