597.1
Revenuekr M
777.1
808.6
820.1
855.4
866.6
868.2
911.7
922.7
940.8
949.1
647.8
1.83%
2.07%
65
25.65
Revenue growth%
21.50
22.38
24.47
26.11
26.18
25.85
26.70
24.00
22.87
21.49
5.93
24.00
24.24
95
10.74
Gross margin%
15.91
14.97
16.97
14.00
11.90
9.28
10.98
11.49
11.42
9.69
20.79
10.98
11.69
94
25.07
Operating margin%
8.77
9.59
9.64
10.12
10.15
7.90
9.36
7.77
10.69
12.29
27.85
9.36
9.62
71
11.23
Net margin%
0.40
0.40
0.69
0.65
0.40
0.40
2.65
0.68
0.40
2.19
9.21
0.68
0.52
85
6.887
P/E ratio (avg)x
42.74
47.69
50.74
55.90
53.27
54.56
58.21
64.07
61.73
60.20
13.39
60.20
55.23
50
10.00
EV/EBITx
19.29
20.21
19.49
19.63
19.14
16.69
14.87
13.08
11.65
12.38
37.37
13.08
17.92
38
3.34
FCF yield (avg)%
16.52
15.49
13.97
14.06
16.06
13.95
13.43
11.55
14.25
11.76
19.16
13.43
14.01
84
5.01
FCF margin%
10.81
9.70
7.08
4.86
4.16
6.42
6.34
8.52
5.80
4.01
29.29
6.34
6.38
27
1.237
FCF / Net incomex
0.165
0.177
0.189
0.218
0.227
0.257
0.283
0.280
0.318
0.369
0.298
0.283
0.242
13
22.97
ROIC%
21.88
20.15
21.19
23.23
24.96
27.30
26.38
25.72
25.71
24.35
9.76
25.72
24.66
57
2.80
Return on equity%
1.36
0.62
1.03
2.48
2.24
4.84
7.53
9.16
8.47
8.25
4.28
8.25
3.66
61
12.46
Return on assets%
7.88
6.94
9.63
12.24
10.65
10.38
12.39
10.78
11.79
14.35
29.04
11.79
10.72
83
0.81
EPSkr
3.83
4.06
4.84
5.37
6.06
6.93
6.89
8.14
8.19
8.70
0.85
7.48%
9.53%
—
6.28
EPS growth%
27.10
24.97
26.19
25.64
28.31
31.28
30.75
30.61
31.17
28.29
24.02
30.75
28.30
56
4.31
Bookvalue per shkr
2.67
2.64
3.04
3.12
2.99
3.08
3.43
3.18
3.10
3.26
5.02
1.72%
2.51%
—
4.83
FCF per sharekr
4.45
4.46
3.88
3.44
3.67
3.88
4.02
4.22
4.59
4.14
1.44
2.45%
(0.78%)
—
4.91
Dividend per shkr
1.70
1.69
1.79
1.81
1.80
1.69
1.80
1.72
1.59
1.67
1.79
(1.52%)
0.67%
—
24.22
Div yield (avg)%
15.74
18.10
18.14
15.37
12.80
10.07
7.83
7.31
9.21
6.64
11.80
7.83
11.43
72
16.37
Payout ratio%
9.22
6.26
8.60
7.30
7.39
8.06
7.66
5.67
8.35
5.44
17.79
7.66
7.52
5
101.4
Shares (diluted)M
112.8
119.5
137.0
149.3
139.8
153.6
148.7
139.0
156.6
149.3
102.0
1.33%
2.56%
79
10.47
Buyback yield%
22.29
24.89
27.03
29.39
31.06
33.33
32.72
33.51
35.05
34.71
14.00
33.51
31.89
11
1.332
D/E ratiox
1.245
1.276
1.361
1.290
1.471
1.345
1.260
1.404
1.346
1.487
0.727
1.346
1.346
25
738.1
Enterprise valuekr M
190.3
208.8
194.3
215.9
218.0
211.1
211.2
208.2
183.6
197.1
208.7
(2.00%)
(0.11%)
42
98.62
LT debtkr M
657.1
652.1
629.0
599.6
556.2
612.0
575.6
543.0
627.0
705.1
168.8
4.86%
(0.14%)
49
Cost of revenue
2.07%
1.00×
Operating expenses
1.58%
0.95×
Spread over hurdle
27.97%