367.5
Revenuekr M
369.4
372.7
377.7
383.5
383.3
389.8
386.4
394.6
391.5
390.1
391.9
0.35%
0.51%
29
19.33
Revenue growth%
19.90
20.58
21.64
18.98
19.51
20.22
19.18
17.40
20.33
22.08
19.01
20.22
20.06
84
29.06
Gross margin%
29.77
29.06
31.79
31.94
33.73
33.32
30.44
29.59
31.99
32.01
7.81
31.99
31.87
30
18.87
Operating margin%
18.26
19.96
19.31
18.48
16.78
14.59
11.67
10.07
9.57
9.72
9.02
10.07
15.68
33
20.15
Net margin%
15.10
17.76
18.75
16.13
13.21
11.45
12.32
12.09
14.14
13.10
19.41
12.32
13.67
52
31.73
P/E ratio (avg)x
30.96
35.39
42.20
46.03
53.57
58.35
59.26
70.72
72.19
86.93
8.984
70.72
55.96
21
25.98
EV/EBITx
34.03
35.49
41.30
40.04
39.28
42.92
47.22
47.67
53.05
53.45
24.09
47.67
42.11
52
14.60
FCF yield (avg)%
23.04
23.92
25.61
24.44
25.88
25.13
23.19
24.23
25.82
27.61
29.99
25.13
24.78
78
11.89
FCF margin%
21.88
23.76
21.81
19.12
19.47
20.96
19.35
22.27
20.84
22.66
19.39
20.96
21.39
48
0.815
FCF / Net incomex
1.882
1.947
2.210
2.209
2.453
2.817
3.020
3.298
3.666
3.796
1.148
3.298
2.635
46
14.85
ROIC%
17.11
17.82
15.31
16.77
16.46
13.79
11.09
10.23
8.21
8.92
22.96
10.23
14.55
38
21.61
Return on equity%
17.75
16.93
19.91
19.85
20.51
21.20
21.07
21.01
23.38
23.79
24.73
21.20
20.76
52
19.70
Return on assets%
26.88
24.98
27.66
26.17
29.07
29.22
27.44
26.25
24.68
21.98
5.57
26.25
26.56
38
1.76
EPSkr
2.55
2.64
2.80
3.20
3.26
3.02
3.14
3.57
3.34
3.72
1.82
2.68%
4.14%
—
10.59
EPS growth%
24.18
26.54
28.00
30.10
27.47
29.45
29.46
30.60
32.84
35.01
18.94
30.60
29.45
77
2.19
Bookvalue per shkr
2.21
1.91
1.84
1.69
1.72
1.70
1.50
1.43
1.38
1.48
1.66
(2.89%)
(3.28%)
—
1.46
FCF per sharekr
0.66
0.59
0.56
0.55
0.57
0.54
0.50
0.47
0.50
0.47
0.80
(3.96%)
(4.58%)
—
1.07
Dividend per shkr
1.57
1.46
1.45
1.53
1.67
1.64
1.55
1.70
1.60
1.61
1.31
(0.63%)
(0.36%)
—
26.14
Div yield (avg)%
12.63
12.88
14.21
14.62
15.69
13.41
15.88
14.02
15.64
13.80
26.62
14.02
14.11
64
11.30
Payout ratio%
14.63
14.31
16.57
17.84
18.71
19.05
16.35
16.58
18.59
17.41
21.29
17.41
17.00
90
84.23
Shares (diluted)M
78.86
69.78
66.93
72.94
69.95
76.60
82.38
87.33
81.60
88.36
83.80
4.78%
0.04%
12
9.46
Buyback yield%
21.70
21.96
21.71
24.18
21.93
22.00
23.76
25.76
24.22
25.42
27.73
24.22
22.88
84
0.985
D/E ratiox
2.067
2.396
2.346
2.180
2.524
2.853
2.694
2.583
2.834
3.293
1.299
2.834
2.554
20
119.4
Enterprise valuekr M
309.2
330.4
395.0
397.7
408.4
401.1
429.1
420.8
462.6
540.2
267.9
5.75%
6.25%
55
162.1
LT debtkr M
55.49
51.58
54.19
52.07
45.56
45.92
49.32
41.67
40.74
38.35
295.8
(3.39%)
(3.55%)
41
Cost of revenue
0.40%
0.99×
Operating expenses
1.18%
1.07×
Spread over hurdle
(0.62%)