531.2
Revenuekr M
270.3
291.3
308.2
338.2
359.0
379.9
406.7
429.9
454.8
485.3
561.8
6.22%
6.79%
87
5.32
Revenue growth%
2.92
4.64
5.36
3.95
0.99
1.18
1.79
4.05
6.31
6.71
26.94
4.05
4.00
49
26.91
Gross margin%
5.49
5.25
3.70
4.72
5.83
7.69
7.71
4.86
6.90
6.76
4.09
6.90
5.66
70
22.91
Operating margin%
19.36
18.14
15.83
15.00
17.58
18.77
17.20
16.13
17.59
16.37
9.79
17.20
17.39
75
14.13
Net margin%
2.55
5.15
4.62
1.94
0.40
1.96
4.66
5.54
3.51
2.23
3.51
3.51
3.03
45
9.081
P/E ratio (avg)x
15.86
16.90
18.02
20.11
22.71
21.93
24.22
26.14
25.54
25.87
13.17
25.54
22.32
63
28.78
EV/EBITx
23.23
26.10
27.79
28.81
30.99
35.26
33.90
36.92
34.34
38.99
7.784
35.26
32.44
82
2.38
FCF yield (avg)%
13.97
12.97
10.91
8.01
5.40
3.26
1.97
0.40
1.97
0.97
13.13
1.97
4.33
48
12.68
FCF margin%
13.69
13.56
14.36
15.35
12.45
12.61
10.96
12.19
10.71
9.65
28.97
10.96
12.53
61
1.783
FCF / Net incomex
0.432
0.438
0.448
0.381
0.412
0.373
0.324
0.311
0.301
0.256
0.614
0.311
0.377
30
6.71
ROIC%
9.40
11.06
10.83
8.69
6.37
5.36
4.95
7.16
7.19
6.61
4.30
6.61
7.17
53
20.19
Return on equity%
8.41
6.47
5.59
7.95
8.73
6.89
7.61
5.96
3.60
2.61
6.51
5.96
6.68
43
11.96
Return on assets%
29.39
32.04
29.61
29.21
26.99
29.49
26.68
23.73
24.32
25.85
9.38
25.85
28.10
55
1.13
EPSkr
2.11
2.33
2.27
2.29
2.43
2.43
2.55
2.56
2.31
2.50
1.17
0.59%
0.98%
—
27.94
EPS growth%
27.20
24.63
24.09
22.46
24.74
24.19
23.89
26.34
23.81
25.52
15.40
24.19
24.41
30
1.72
Bookvalue per shkr
1.10
1.13
1.20
1.27
1.40
1.47
1.53
1.41
1.36
1.29
2.16
(1.61%)
2.49%
—
1.13
FCF per sharekr
0.90
1.01
0.99
1.07
1.06
1.20
1.18
1.09
1.22
1.38
0.44
5.34%
5.42%
—
1.67
Dividend per shkr
1.72
1.67
1.55
1.47
1.32
1.32
1.31
1.22
1.11
0.99
2.59
(5.66%)
(5.59%)
—
12.94
Div yield (avg)%
32.02
33.93
34.72
33.89
32.38
31.92
30.29
31.25
30.39
32.43
6.94
31.25
32.20
36
20.19
Payout ratio%
8.79
10.69
10.59
13.16
14.82
16.90
15.71
14.23
11.92
10.24
14.06
14.23
12.54
31
176.2
Shares (diluted)M
219.7
223.3
229.7
266.1
303.3
296.5
293.3
287.4
286.4
273.0
172.6
(2.08%)
1.93%
30
21.45
Buyback yield%
15.70
16.82
14.56
14.10
15.72
17.67
17.56
20.08
18.31
16.75
5.01
17.67
16.78
78
1.088
D/E ratiox
1.710
1.878
2.202
2.435
2.336
2.560
2.837
3.176
3.409
3.224
1.154
3.176
2.498
31
513.6
Enterprise valuekr M
530.6
571.0
584.3
631.1
603.4
639.3
633.8
698.9
668.4
651.6
129.7
1.55%
2.84%
35
0.321
LT debtkr B
0.535
0.609
0.703
0.827
0.895
1.043
1.222
1.341
1.551
1.566
0.266
11.83%
11.88%
36
Cost of revenue
6.97%
1.02×
Operating expenses
6.16%
0.94×
Property and equipment
15.85%
Spread over hurdle
(1.16%)