135.5
Revenuekr M
226.9
235.7
234.7
236.4
243.8
243.1
244.3
255.2
260.2
262.6
138.6
1.49%
1.72%
17
16.22
Revenue growth%
16.35
18.15
15.95
18.04
18.33
17.68
17.09
16.26
17.27
15.06
16.77
17.09
17.18
81
17.07
Gross margin%
14.57
11.87
14.77
13.84
11.80
14.17
16.46
15.11
17.50
16.65
19.00
16.46
14.67
15
12.37
Operating margin%
8.91
8.88
7.09
6.97
4.93
2.50
0.40
2.80
1.83
3.27
9.41
2.50
4.10
66
17.19
Net margin%
26.81
26.16
26.15
26.64
27.54
25.40
27.62
25.27
25.66
28.55
19.11
25.66
26.40
73
32.81
P/E ratio (avg)x
13.39
13.69
12.95
12.79
11.73
10.97
11.58
10.81
10.43
11.43
36.99
10.97
11.65
81
6.743
EV/EBITx
47.38
46.65
51.29
54.50
60.57
58.28
65.20
71.38
75.35
88.84
7.110
71.38
59.42
85
8.12
FCF yield (avg)%
22.11
21.65
19.44
20.56
19.53
21.77
22.39
19.70
21.31
20.54
13.35
21.31
20.93
47
11.14
FCF margin%
7.24
5.01
4.18
4.00
3.45
0.62
2.74
0.40
2.91
0.40
27.49
0.62
3.18
60
1.680
FCF / Net incomex
0.303
0.300
0.332
0.325
0.304
0.277
0.268
0.282
0.299
0.291
0.160
0.282
0.300
35
21.63
ROIC%
12.96
15.93
18.75
21.32
24.18
26.84
23.86
26.29
28.35
25.39
23.92
26.29
24.02
69
7.79
Return on equity%
6.45
3.73
1.64
4.29
1.37
0.40
0.40
0.40
0.40
0.40
16.49
0.40
0.88
62
17.01
Return on assets%
0.40
0.40
2.35
2.97
1.16
3.73
3.00
2.87
0.41
0.40
11.11
2.87
1.75
11
6.98
EPSkr
5.99
5.95
5.88
5.91
5.45
5.63
6.09
5.61
4.95
5.18
7.37
(1.01%)
(2.27%)
—
19.58
EPS growth%
10.31
9.56
9.05
9.90
10.52
10.80
13.50
10.83
11.33
8.59
6.33
10.83
10.41
27
2.86
Bookvalue per shkr
5.00
5.18
5.70
5.49
5.33
5.36
5.13
5.19
5.23
5.89
3.77
2.01%
1.53%
—
4.27
FCF per sharekr
4.30
4.13
4.64
4.69
4.92
4.72
4.61
4.76
4.95
5.47
4.32
2.14%
3.17%
—
6.67
Dividend per shkr
6.25
6.39
6.48
6.52
6.91
6.16
6.09
5.42
4.96
4.35
2.92
(8.83%)
(3.94%)
—
13.49
Div yield (avg)%
11.38
10.84
9.42
10.86
13.36
11.38
13.84
14.30
17.08
17.75
14.19
14.30
12.37
81
18.68
Payout ratio%
2.07
1.89
0.47
0.40
3.05
5.12
2.56
1.98
0.40
2.14
26.07
2.14
2.02
65
17.29
Shares (diluted)M
11.89
11.83
13.08
12.27
10.84
11.89
10.66
11.01
12.27
12.48
17.42
2.86%
(0.64%)
87
27.44
Buyback yield%
21.95
20.03
18.34
19.55
19.12
21.23
18.89
21.20
19.58
21.98
18.19
21.20
19.80
12
1.065
D/E ratiox
0.332
0.318
0.345
0.382
0.400
0.390
0.412
0.416
0.458
0.476
1.443
0.416
0.395
14
123.6
Enterprise valuekr M
253.6
237.7
217.7
203.0
175.0
169.2
172.9
174.5
158.0
159.8
125.1
(1.80%)
(4.49%)
80
73.66
LT debtkr M
140.8
149.9
157.4
168.1
173.0
167.5
182.9
171.4
163.7
164.9
133.8
(0.95%)
0.93%
80
Cost of revenue
1.50%
0.98×
Operating expenses
2.19%
1.05×
Cash and investments
20.54%
Goodwill & intangibles
17.96%
Spread over hurdle
13.93%