263.2
Revenuekr M
174.8
187.6
205.6
225.2
243.2
264.9
284.9
310.5
340.9
368.9
276.2
8.69%
8.70%
56
4.45
Revenue growth%
21.38
18.97
19.81
19.52
18.67
19.78
19.64
17.75
16.57
18.59
27.54
18.59
19.24
27
16.46
Gross margin%
22.24
23.75
22.66
22.91
25.22
26.52
23.85
22.35
22.60
23.08
19.16
23.08
22.99
51
18.04
Operating margin%
21.29
20.61
21.22
23.35
21.21
21.74
19.63
19.11
19.94
18.59
14.78
19.63
20.91
20
22.16
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.88
4.04
3.66
5.34
15.43
3.66
0.40
34
24.12
P/E ratio (avg)x
40.86
43.30
39.87
43.47
44.87
47.17
41.18
43.37
42.06
36.78
25.57
42.06
42.68
53
13.23
EV/EBITx
56.16
56.80
68.44
67.53
70.58
80.02
92.29
111.6
131.6
132.0
33.43
111.6
75.30
43
2.62
FCF yield (avg)%
12.72
11.72
9.40
6.99
8.15
9.94
9.18
6.23
4.03
1.43
5.61
6.23
8.67
53
22.47
FCF margin%
18.43
19.95
17.36
15.11
13.35
14.11
13.34
14.01
14.05
17.03
21.69
14.05
14.61
43
1.365
FCF / Net incomex
1.118
0.949
1.003
0.988
0.925
0.880
0.927
0.981
0.843
0.880
0.765
0.880
0.938
60
5.36
ROIC%
22.72
20.17
22.84
25.35
23.85
24.19
21.99
19.46
20.38
20.72
12.83
20.72
22.36
75
24.53
Return on equity%
16.78
15.85
18.14
19.95
17.74
15.11
15.27
17.76
14.79
13.20
3.87
15.11
16.32
8
24.78
Return on assets%
0.40
0.40
0.40
1.56
0.40
1.41
1.31
2.23
1.52
0.40
15.62
1.41
0.86
34
4.20
EPSkr
3.45
3.16
2.86
2.50
2.34
2.17
2.35
2.18
2.07
1.91
4.34
(3.95%)
(5.32%)
—
26.79
EPS growth%
30.18
31.21
31.95
28.99
27.98
27.64
25.90
28.23
26.27
25.89
13.07
26.27
28.10
91
4.61
Bookvalue per shkr
1.61
1.48
1.69
1.65
1.61
1.79
1.80
1.96
2.18
2.47
1.91
8.91%
3.93%
—
4.17
FCF per sharekr
5.29
5.28
5.02
5.11
4.92
5.44
5.43
5.21
5.96
6.42
2.02
5.46%
3.19%
—
3.74
Dividend per shkr
5.98
6.93
7.54
7.83
8.07
8.92
8.92
10.19
10.98
11.68
4.21
7.69%
7.31%
—
16.97
Div yield (avg)%
13.87
13.71
12.13
12.08
13.22
12.44
11.85
10.44
8.62
8.22
6.32
10.44
12.10
50
29.31
Payout ratio%
10.00
12.86
9.99
8.23
7.75
6.41
7.53
8.83
7.72
10.49
14.39
7.72
8.53
73
24.67
Shares (diluted)M
32.76
32.05
32.20
32.46
32.56
33.15
36.25
41.28
40.67
38.52
25.86
3.42%
1.26%
23
11.50
Buyback yield%
19.41
21.50
20.05
22.40
19.41
20.05
22.11
24.60
26.84
25.22
27.28
24.60
21.81
64
1.540
D/E ratiox
0.368
0.396
0.343
0.338
0.368
0.317
0.283
0.308
0.267
0.228
1.089
0.283
0.328
37
31.54
Enterprise valuekr M
111.0
113.2
108.2
116.3
102.8
88.34
88.45
90.38
94.21
101.2
190.9
(0.31%)
(0.42%)
58
258.3
LT debtkr M
256.8
261.5
292.6
315.0
319.5
301.2
326.7
351.2
342.8
335.8
123.6
1.00%
3.55%
51
Cost of revenue
8.79%
1.01×
Operating expenses
8.94%
1.02×
Cash and investments
17.22%
Goodwill & intangibles
14.55%
Spread over hurdle
(1.37%)