38.53
Revenuekr M
96.07
102.7
111.9
120.1
127.1
137.8
148.6
158.1
174.4
191.5
40.56
8.54%
8.20%
48
19.57
Revenue growth%
27.66
25.92
24.80
21.91
23.03
22.07
21.77
20.39
20.60
23.13
26.19
21.77
22.55
24
21.52
Gross margin%
17.86
20.78
18.45
19.63
18.43
18.03
21.03
20.34
18.95
19.73
25.33
19.73
19.29
42
23.02
Operating margin%
32.12
30.32
27.33
24.70
27.25
29.49
28.31
29.66
29.22
29.47
3.06
29.47
29.34
72
10.86
Net margin%
31.76
32.66
30.28
31.79
33.92
36.50
37.57
36.81
34.77
35.96
3.25
36.50
34.34
32
14.74
P/E ratio (avg)x
36.36
37.99
35.74
33.60
36.57
33.19
32.54
30.04
32.99
32.07
27.66
32.54
33.40
14
18.18
EV/EBITx
29.64
29.58
31.89
34.15
35.82
35.85
33.12
32.04
32.73
36.05
19.51
33.12
32.92
23
5.99
FCF yield (avg)%
18.70
16.35
16.91
15.85
16.51
16.74
17.42
15.70
15.23
12.95
24.87
15.70
16.43
92
11.17
FCF margin%
27.54
28.64
28.13
26.44
23.54
25.06
26.08
25.57
24.48
26.81
14.71
25.57
26.26
56
0.648
FCF / Net incomex
0.236
0.261
0.245
0.249
0.231
0.259
0.273
0.262
0.296
0.289
1.159
0.273
0.260
53
18.54
ROIC%
13.10
14.36
16.97
19.88
19.45
21.80
21.85
20.36
19.96
18.10
4.18
20.36
19.67
82
25.22
Return on equity%
29.44
29.94
28.19
28.69
27.85
30.11
29.03
26.59
28.31
29.87
11.80
29.03
28.86
78
17.40
Return on assets%
25.27
26.58
28.45
28.39
29.85
27.64
28.75
26.70
29.17
26.38
16.65
27.64
28.01
32
0.18
EPSkr
0.30
0.34
0.38
0.44
0.46
0.46
0.46
0.51
0.51
0.60
0.20
5.25%
9.06%
—
4.52
EPS growth%
4.18
3.72
1.88
0.40
0.40
2.93
2.46
5.08
4.76
7.61
15.94
4.76
3.33
43
0.10
Bookvalue per shkr
0.14
0.13
0.12
0.12
0.11
0.11
0.11
0.13
0.15
0.17
0.11
9.11%
3.44%
—
0.19
FCF per sharekr
0.18
0.20
0.22
0.21
0.20
0.22
0.21
0.22
0.25
0.28
0.12
7.11%
5.10%
—
0.13
Dividend per shkr
0.21
0.22
0.23
0.21
0.19
0.19
0.17
0.17
0.17
0.18
0.05
(1.18%)
(1.33%)
—
15.64
Div yield (avg)%
22.02
19.62
21.03
19.06
21.96
19.69
19.52
21.39
19.80
18.10
26.29
19.69
19.74
90
13.26
Payout ratio%
30.95
29.26
32.20
29.72
30.51
32.06
30.08
30.50
33.11
32.05
23.01
32.05
30.73
75
286.8
Shares (diluted)M
392.5
375.8
350.0
372.9
358.3
338.7
387.6
360.2
387.4
388.2
276.9
1.62%
0.77%
88
11.29
Buyback yield%
25.78
26.70
29.25
32.10
30.26
31.72
30.97
32.86
31.39
33.93
4.05
31.72
31.18
15
1.280
D/E ratiox
1.403
1.620
1.828
2.064
2.180
2.526
2.916
2.801
3.071
3.292
0.974
2.916
2.353
84
130.1
Enterprise valuekr M
116.6
116.8
106.4
97.81
107.6
105.7
103.2
91.56
101.1
96.33
141.4
(2.19%)
(1.18%)
66
58.54
LT debtkr M
98.59
102.8
106.0
108.7
115.0
118.0
134.0
138.8
133.1
153.6
60.96
5.96%
5.19%
52
Cost of revenue
8.39%
1.02×
Operating expenses
8.58%
1.04×
Cash and investments
19.42%
Spread over hurdle
17.15%