347.7
Revenuekr M
234.1
254.5
274.3
292.1
318.1
351.1
385.9
412.5
453.8
492.2
380.2
9.12%
8.48%
31
22.43
Revenue growth%
12.49
10.63
12.34
13.28
10.29
11.78
12.94
10.75
9.74
7.75
10.78
10.75
11.27
89
15.60
Gross margin%
3.69
5.04
3.80
2.64
4.92
2.74
3.34
3.98
5.00
3.42
4.72
3.42
3.74
78
2.56
Operating margin%
33.88
34.62
35.56
32.87
32.47
29.65
28.24
25.61
23.54
22.55
24.75
25.61
31.06
75
11.56
Net margin%
19.18
19.66
21.75
19.82
21.30
23.52
21.99
24.59
27.37
25.35
18.57
24.59
21.87
16
27.56
P/E ratio (avg)x
37.63
35.72
33.91
39.29
45.15
52.36
50.54
53.31
56.25
57.47
16.89
53.31
47.84
24
29.76
EV/EBITx
19.69
19.39
19.71
21.30
24.03
27.93
29.67
34.59
40.47
42.97
27.27
34.59
25.98
93
23.05
FCF yield (avg)%
9.03
10.08
11.38
13.25
13.11
11.33
13.74
12.68
12.41
9.84
2.34
12.41
11.89
78
21.59
FCF margin%
2.30
0.40
0.40
1.41
2.75
2.61
1.19
0.48
0.40
1.94
6.74
1.19
1.30
84
1.560
FCF / Net incomex
1.172
1.066
0.978
1.009
0.930
0.931
0.912
0.949
0.835
0.820
1.185
0.912
0.940
37
28.71
ROIC%
24.43
24.28
24.02
23.94
24.24
23.40
24.98
22.45
19.60
17.63
2.33
22.45
23.98
82
29.33
Return on equity%
16.99
16.18
16.52
19.20
16.49
19.08
19.68
22.52
22.16
20.38
28.89
20.38
19.14
77
21.48
Return on assets%
15.16
13.01
15.35
13.69
11.64
13.41
14.38
13.92
11.78
11.54
26.57
13.41
13.55
7
1.08
EPSkr
0.89
0.80
0.85
0.73
0.65
0.69
0.67
0.73
0.69
0.62
1.14
(0.93%)
(4.46%)
—
18.34
EPS growth%
18.99
18.87
18.10
17.12
17.49
19.44
18.78
17.55
19.42
21.73
25.36
19.42
18.82
93
1.39
Bookvalue per shkr
1.01
1.15
1.19
1.17
1.28
1.51
1.60
1.56
1.52
1.81
0.40
7.15%
7.53%
—
0.85
FCF per sharekr
1.63
1.53
1.44
1.33
1.50
1.39
1.56
1.68
1.88
1.86
0.65
4.44%
1.69%
—
0.87
Dividend per shkr
0.35
0.34
0.39
0.41
0.40
0.43
0.45
0.46
0.53
0.54
1.29
6.15%
5.06%
—
27.33
Div yield (avg)%
11.32
10.70
9.08
9.58
7.29
8.40
6.90
9.64
10.58
7.88
23.08
8.40
9.33
65
3.99
Payout ratio%
21.25
21.39
22.48
22.08
21.20
23.67
22.70
23.05
23.67
20.84
2.69
23.05
22.28
91
235.7
Shares (diluted)M
394.1
459.6
497.7
485.1
473.1
481.4
554.1
572.2
595.7
692.8
232.6
7.93%
7.48%
47
25.88
Buyback yield%
11.17
10.42
8.42
9.38
9.82
9.76
8.59
6.90
6.98
9.53
23.79
8.59
9.45
54
1.064
D/E ratiox
0.339
0.299
0.317
0.310
0.317
0.294
0.316
0.316
0.321
0.333
0.574
0.316
0.316
79
479.8
Enterprise valuekr M
245.1
265.9
242.4
220.9
207.4
229.6
222.1
198.9
178.1
156.9
378.1
(5.43%)
(4.93%)
58
34.93
LT debtkr M
635.8
672.0
645.9
719.8
805.8
767.3
772.5
816.9
890.4
942.0
531.7
3.17%
3.23%
80
Cost of revenue
8.41%
0.99×
Operating expenses
8.20%
0.97×
Goodwill & intangibles
16.17%
Cash and investments
14.93%
Spread over hurdle
(1.06%)