692.9
Revenuekr M
823.2
844.0
829.3
837.2
861.2
876.8
874.6
898.6
915.8
905.2
743.8
1.00%
0.96%
75
23.65
Revenue growth%
20.85
19.63
18.42
20.32
22.58
21.45
20.69
20.94
19.21
21.01
27.39
20.94
20.77
76
19.88
Gross margin%
11.52
14.16
12.80
15.60
17.15
19.90
21.60
20.89
19.15
20.67
17.61
20.67
18.15
15
22.29
Operating margin%
4.63
6.08
4.01
3.79
6.53
3.71
2.28
0.40
1.08
1.50
8.32
1.50
3.75
36
26.38
Net margin%
0.40
0.40
0.40
0.48
2.33
3.80
6.79
9.35
7.58
10.14
23.08
7.58
3.06
27
27.39
P/E ratio (avg)x
24.16
25.76
25.00
27.47
31.66
35.43
37.68
40.59
43.84
49.87
37.80
40.59
33.55
67
32.37
EV/EBITx
22.88
25.77
27.66
30.19
33.36
38.82
38.36
43.36
45.21
45.03
18.78
43.36
35.86
55
18.40
FCF yield (avg)%
17.42
15.89
13.11
11.07
8.33
8.25
5.67
3.80
6.72
8.91
22.98
6.72
8.62
38
17.29
FCF margin%
13.77
10.86
8.23
8.18
7.95
7.20
9.12
9.46
10.19
10.56
28.52
9.46
9.29
56
0.654
FCF / Net incomex
0.896
0.777
0.765
0.814
0.826
0.727
0.725
0.762
0.782
0.722
1.656
0.727
0.771
7
18.10
ROIC%
8.20
5.66
6.32
4.21
7.14
4.70
3.14
4.61
4.90
4.00
12.87
4.61
4.80
59
10.71
Return on equity%
10.41
10.89
7.93
8.81
8.82
10.28
10.91
11.16
13.69
15.71
27.44
11.16
10.65
37
28.77
Return on assets%
31.47
33.98
35.72
37.25
35.13
33.02
33.04
33.34
35.45
35.85
22.39
33.34
34.55
6
2.16
EPSkr
4.33
4.30
4.11
3.81
4.35
4.30
4.59
4.53
4.68
4.83
2.32
2.13%
0.87%
—
19.89
EPS growth%
3.37
0.53
0.50
0.91
0.40
0.40
0.81
0.40
2.97
2.01
7.38
0.81
0.67
56
6.45
Bookvalue per shkr
4.29
4.53
5.19
5.52
5.49
5.04
5.30
5.12
5.10
4.83
3.63
(2.55%)
2.52%
—
5.69
FCF per sharekr
4.69
4.80
5.11
5.10
5.42
5.81
5.44
5.31
5.62
6.09
6.01
2.36%
1.78%
—
3.71
Dividend per shkr
2.48
2.41
2.17
2.24
2.08
1.88
2.08
2.14
2.26
2.48
2.69
3.61%
(0.58%)
—
29.58
Div yield (avg)%
9.06
6.56
4.33
6.61
9.08
9.39
7.51
4.55
6.21
8.88
19.50
7.51
7.06
43
20.34
Payout ratio%
18.94
17.23
18.06
18.45
20.65
20.75
20.82
22.34
20.50
21.04
5.75
20.82
20.57
14
46.65
Shares (diluted)M
48.02
47.24
43.93
47.28
49.02
51.31
50.05
52.01
56.40
54.14
46.73
2.00%
1.91%
8
14.14
Buyback yield%
16.22
17.99
16.94
15.97
15.31
13.53
13.06
14.04
12.35
15.15
24.85
13.53
15.23
85
0.128
D/E ratiox
0.165
0.168
0.151
0.157
0.172
0.156
0.170
0.164
0.175
0.178
0.637
0.170
0.166
85
0.705
Enterprise valuekr B
0.558
0.633
0.648
0.727
0.814
0.917
1.042
1.127
1.331
1.355
0.118
10.73%
9.96%
18
607.0
LT debtkr M
320.4
332.1
310.9
287.1
295.1
329.4
319.9
304.1
342.7
377.8
732.7
5.07%
0.56%
85
Cost of revenue
0.96%
1.00×
Operating expenses
1.07%
1.01×
Cash and investments
16.45%
Spread over hurdle
(1.47%)