377.3
Revenuekr M
381.2
385.9
401.3
419.6
420.2
430.3
440.0
458.5
459.1
467.4
413.9
2.15%
2.41%
91
15.90
Revenue growth%
7.63
6.25
4.66
2.89
5.63
5.76
6.12
4.96
4.37
6.13
11.88
5.76
5.70
37
13.22
Gross margin%
30.33
32.74
34.90
35.02
37.58
35.98
37.50
39.46
39.82
37.26
18.49
37.50
36.62
88
9.24
Operating margin%
15.36
16.50
13.62
15.59
18.50
19.31
18.24
17.99
17.85
20.50
16.43
18.24
17.92
61
21.18
Net margin%
8.12
6.82
8.82
11.65
8.80
7.70
7.91
10.65
8.15
7.00
27.85
7.91
8.14
73
12.25
P/E ratio (avg)x
11.75
11.28
12.30
14.25
16.23
18.90
17.97
18.71
18.62
20.80
31.07
18.71
17.10
70
37.48
EV/EBITx
32.34
33.98
33.64
32.46
31.42
35.01
36.72
36.35
35.39
37.00
34.32
36.35
34.50
69
22.32
FCF yield (avg)%
32.36
33.67
32.25
30.97
30.67
33.59
34.27
32.42
32.86
30.25
28.28
32.86
32.39
56
15.37
FCF margin%
25.02
24.20
27.20
25.71
23.80
24.53
25.30
27.55
30.35
31.82
16.35
27.55
25.50
60
0.161
FCF / Net incomex
0.437
0.421
0.367
0.386
0.353
0.345
0.365
0.399
0.384
0.390
0.497
0.384
0.385
19
26.15
ROIC%
24.59
24.53
25.44
26.69
27.36
28.26
27.46
29.13
28.49
26.38
2.51
28.26
27.03
42
8.35
Return on equity%
7.44
7.01
8.99
6.08
3.98
2.36
0.40
0.64
0.40
2.08
13.16
0.64
3.17
73
10.04
Return on assets%
32.55
34.13
32.59
32.03
33.06
34.45
31.88
29.89
26.91
24.25
18.97
29.89
32.29
22
2.27
EPSkr
3.53
3.29
3.64
4.14
4.36
4.42
5.08
5.39
5.89
6.02
2.34
6.68%
6.13%
—
16.93
EPS growth%
26.77
27.25
29.66
26.78
25.83
26.13
24.87
26.40
28.68
29.27
28.22
26.40
26.78
23
2.36
Bookvalue per shkr
2.45
2.21
2.32
2.42
2.35
2.14
2.05
2.10
1.88
1.80
3.47
(5.23%)
(3.43%)
—
5.36
FCF per sharekr
6.91
7.55
7.39
7.79
7.54
8.72
10.05
10.91
11.04
12.36
0.87
10.38%
7.39%
—
2.36
Dividend per shkr
8.39
7.98
7.57
7.02
7.60
7.18
8.35
8.16
8.30
8.72
3.62
2.80%
(0.26%)
—
14.84
Div yield (avg)%
0.40
0.55
0.40
0.40
0.40
2.89
2.84
4.35
6.70
4.50
16.13
4.35
1.69
75
12.02
Payout ratio%
33.29
35.22
36.20
37.19
37.08
38.43
35.99
35.90
34.97
37.51
5.36
35.99
36.09
62
24.15
Shares (diluted)M
25.43
26.84
26.59
23.70
22.28
20.84
22.34
21.37
21.55
23.03
24.34
0.66%
(0.49%)
94
6.23
Buyback yield%
0.40
1.55
1.15
0.40
2.95
1.16
0.40
0.40
0.57
0.40
12.92
0.40
0.48
74
0.413
D/E ratiox
1.586
1.468
1.417
1.575
1.420
1.451
1.588
1.524
1.629
1.743
0.273
1.588
1.549
51
166.9
Enterprise valuekr M
375.2
369.7
413.8
478.2
501.3
598.8
596.1
684.9
781.8
881.5
282.9
11.95%
8.50%
81
120.5
LT debtkr M
431.5
431.8
394.6
359.4
366.0
402.0
376.5
385.1
350.9
306.2
103.0
(3.50%)
(2.83%)
92
Cost of revenue
2.11%
0.97×
Operating expenses
2.80%
1.04×
Goodwill & intangibles
20.30%
Property and equipment
16.79%
Spread over hurdle
26.78%