265.8
Revenuekr M
269.0
271.7
269.0
269.2
273.1
279.9
278.6
280.4
284.9
290.6
271.3
1.25%
1.06%
29
15.88
Revenue growth%
3.11
5.35
5.30
7.55
7.76
7.01
5.49
4.00
4.43
1.73
28.42
4.43
5.32
33
20.67
Gross margin%
8.24
9.15
8.78
8.09
6.81
7.26
5.56
3.67
6.28
3.55
23.83
5.56
7.03
24
16.83
Operating margin%
9.52
7.53
5.73
3.64
3.10
1.45
0.40
1.12
2.42
2.15
22.90
1.45
2.76
83
2.46
Net margin%
21.24
22.93
21.81
22.36
19.44
17.54
16.82
16.62
15.79
17.45
2.26
16.82
18.49
67
22.35
P/E ratio (avg)x
18.46
20.54
24.44
25.64
26.79
30.10
33.04
39.65
45.83
51.33
9.925
39.65
28.44
13
33.55
EV/EBITx
45.19
45.78
52.37
54.78
58.02
60.62
63.58
61.32
63.43
61.37
18.84
61.37
59.32
21
3.77
FCF yield (avg)%
25.87
23.26
23.72
25.52
27.78
27.69
24.90
22.87
22.73
19.81
23.79
22.87
24.31
55
18.30
FCF margin%
26.84
29.56
31.42
31.26
29.29
29.88
27.49
27.58
27.47
29.22
17.79
27.58
29.26
29
0.342
FCF / Net incomex
1.770
1.732
1.802
1.923
1.783
1.804
1.772
1.723
1.830
1.927
0.535
1.804
1.792
9
19.03
ROIC%
0.40
0.40
2.43
0.40
0.40
1.66
4.41
4.48
4.77
5.40
8.55
4.48
2.05
93
13.50
Return on equity%
24.87
27.36
30.36
31.23
29.00
29.22
27.37
29.10
30.43
28.66
7.41
29.10
29.05
16
20.78
Return on assets%
22.38
23.76
24.79
25.27
25.57
26.04
27.63
27.17
25.87
23.10
27.15
26.04
25.42
24
1.25
EPSkr
1.60
1.36
1.37
1.42
1.27
1.22
1.16
1.13
1.12
1.10
1.33
(2.84%)
(3.70%)
—
28.21
EPS growth%
19.23
22.13
21.48
19.49
19.55
17.51
17.29
16.79
17.26
17.48
4.72
17.29
18.37
51
0.85
Bookvalue per shkr
3.67
4.07
3.59
3.91
4.38
4.14
4.53
4.50
4.50
4.83
1.31
1.94%
3.51%
—
3.42
FCF per sharekr
1.73
1.75
1.90
1.72
1.58
1.54
1.41
1.48
1.58
1.50
1.21
(1.12%)
(2.55%)
—
3.29
Dividend per shkr
2.01
1.79
1.58
1.41
1.50
1.68
1.81
2.03
2.05
1.82
3.72
4.02%
0.13%
—
6.51
Div yield (avg)%
19.51
18.85
17.17
15.78
14.09
15.22
15.57
17.44
14.45
16.80
22.75
15.57
16.29
77
25.73
Payout ratio%
22.55
21.33
22.27
20.16
20.84
23.27
23.59
24.62
22.78
24.15
17.68
23.59
22.67
7
31.36
Shares (diluted)M
32.78
31.43
33.17
37.23
36.43
42.55
48.96
46.40
44.26
50.88
31.83
6.91%
4.49%
58
24.74
Buyback yield%
27.56
27.62
25.75
25.85
25.75
26.26
25.83
27.50
29.96
31.68
10.00
27.50
26.88
55
1.384
D/E ratiox
0.783
0.800
0.810
0.915
0.921
1.008
0.978
0.905
0.999
0.915
1.496
0.978
0.915
38
160.6
Enterprise valuekr M
254.9
265.3
280.8
277.1
304.0
334.6
333.2
377.3
413.5
430.7
170.7
7.22%
5.49%
43
139.3
LT debtkr M
58.85
62.29
57.25
53.87
51.64
49.52
46.83
44.03
46.24
43.42
266.4
(3.41%)
(2.25%)
59
Cost of revenue
1.18%
1.01×
Operating expenses
0.57%
0.95×
Spread over hurdle
(1.21%)