153.9
Revenuekr M
109.2
114.4
122.2
126.7
131.4
137.0
146.8
153.8
159.0
164.0
171.0
4.54%
4.86%
53
7.07
Revenue growth%
9.11
7.07
9.63
12.01
9.41
12.40
9.83
7.37
8.77
9.61
8.29
9.61
9.51
37
26.49
Gross margin%
5.36
8.15
10.26
7.77
4.95
5.73
4.42
2.77
5.00
2.27
2.83
4.42
5.18
42
23.94
Operating margin%
21.88
20.58
20.26
21.88
20.15
18.97
20.23
17.92
18.00
15.08
3.70
18.00
20.19
88
7.42
Net margin%
2.80
2.92
2.02
0.84
2.19
1.25
2.88
4.28
3.46
4.15
11.75
3.46
2.84
43
37.90
P/E ratio (avg)x
27.81
28.25
28.91
30.57
36.21
43.28
44.81
45.13
45.80
47.77
12.38
45.13
39.75
70
23.51
EV/EBITx
26.75
24.35
21.35
23.11
24.89
26.59
28.02
23.91
22.42
23.22
11.08
23.91
24.13
16
15.46
FCF yield (avg)%
7.46
6.49
3.64
3.11
4.62
2.25
4.11
4.45
5.06
6.00
9.57
4.45
4.53
29
23.06
FCF margin%
26.66
24.45
23.52
25.99
25.94
27.46
28.53
30.30
30.90
30.65
9.12
30.30
27.06
13
1.380
FCF / Net incomex
0.996
0.953
1.072
1.170
1.179
1.152
1.084
1.123
1.177
1.135
0.834
1.135
1.129
65
2.26
ROIC%
20.61
18.81
17.53
18.29
17.81
18.80
17.25
18.62
20.62
18.57
28.42
18.62
18.60
81
18.51
Return on equity%
23.75
25.42
26.36
28.15
27.64
26.04
27.24
24.88
23.13
21.70
7.36
24.88
25.73
76
18.42
Return on assets%
25.99
24.17
23.02
22.24
23.80
22.49
24.46
26.56
25.22
27.93
15.45
25.22
24.32
10
2.38
EPSkr
7.19
8.03
8.16
8.02
8.39
7.80
7.36
6.84
7.63
8.04
2.57
(0.87%)
1.86%
—
12.21
EPS growth%
18.84
21.68
24.24
26.87
29.67
30.88
30.60
31.01
28.32
26.18
6.19
30.60
27.59
67
1.64
Bookvalue per shkr
9.51
9.09
9.84
9.14
8.85
9.85
11.06
12.23
13.32
12.33
1.73
6.86%
2.50%
—
2.85
FCF per sharekr
1.96
1.71
1.61
1.52
1.59
1.38
1.24
1.13
1.14
1.17
7.43
(5.89%)
(5.57%)
—
7.19
Dividend per shkr
5.42
5.23
5.18
5.48
5.39
4.84
5.10
4.71
4.36
4.60
7.39
(3.13%)
(1.41%)
—
21.67
Div yield (avg)%
5.39
4.56
2.28
3.70
6.43
7.93
9.55
10.75
12.16
10.33
7.48
10.33
7.18
13
4.05
Payout ratio%
8.65
11.00
8.77
7.64
7.48
6.11
5.17
4.50
3.08
1.11
23.25
4.50
6.79
91
11.52
Shares (diluted)M
19.47
23.44
24.88
27.51
29.00
28.98
28.83
29.18
31.71
35.05
11.43
3.86%
7.04%
25
25.19
Buyback yield%
23.62
24.09
24.80
22.66
23.12
25.88
23.10
21.24
19.66
18.35
25.17
21.24
23.11
67
1.107
D/E ratiox
0.202
0.231
0.213
0.204
0.208
0.237
0.224
0.214
0.209
0.217
0.420
0.217
0.214
59
159.3
Enterprise valuekr M
21.80
19.34
18.65
19.47
17.53
15.62
17.17
18.96
20.73
19.53
125.1
2.18%
(0.86%)
52
25.96
LT debtkr M
68.35
66.42
62.94
68.09
77.58
87.47
93.97
94.17
99.64
115.1
84.42
8.20%
5.62%
11
Cost of revenue
4.86%
1.00×
Operating expenses
4.57%
0.97×
Cash and investments
21.56%
Spread over hurdle
(5.33%)