592.3
Revenuekr M
391.2
428.8
470.8
504.8
539.2
570.7
622.8
661.9
729.8
776.0
615.9
7.55%
7.86%
91
2.36
Revenue growth%
26.14
28.71
28.39
30.36
28.90
30.51
28.00
26.05
26.98
24.73
22.54
26.98
28.20
66
19.02
Gross margin%
12.31
14.06
14.73
15.16
17.41
15.02
16.41
14.92
16.54
18.74
15.31
16.41
15.09
9
28.95
Operating margin%
9.40
7.67
9.26
8.13
8.70
8.69
9.10
7.68
9.32
9.68
21.22
9.10
8.90
71
26.48
Net margin%
2.64
0.71
0.40
2.53
4.22
6.92
8.80
11.08
8.38
5.75
11.62
8.38
4.98
28
9.330
P/E ratio (avg)x
26.40
26.15
29.33
26.75
25.45
27.55
29.40
26.78
27.80
27.59
31.78
27.59
27.17
66
10.81
EV/EBITx
21.79
22.24
20.31
18.23
19.69
18.78
19.72
21.53
22.09
19.70
20.60
19.72
20.02
29
23.53
FCF yield (avg)%
15.47
16.63
17.00
16.70
15.81
16.20
16.02
13.40
15.25
12.48
3.62
15.25
15.91
9
4.88
FCF margin%
16.98
14.07
15.86
17.52
16.98
14.64
14.73
12.59
13.67
12.22
9.23
13.67
14.69
59
1.494
FCF / Net incomex
1.192
1.084
0.967
0.833
0.846
0.822
0.744
0.659
0.591
0.636
1.216
0.659
0.827
36
28.06
ROIC%
26.53
24.16
24.60
22.75
20.97
21.83
19.55
17.70
18.82
17.69
4.59
18.82
21.40
92
12.49
Return on equity%
20.19
22.73
20.49
23.02
23.02
23.28
25.68
28.62
26.34
29.30
16.98
26.34
23.15
77
20.39
Return on assets%
11.00
11.29
13.27
11.85
8.89
10.02
8.16
10.93
8.75
6.82
9.22
8.75
10.48
63
1.77
EPSkr
1.53
1.46
1.50
1.59
1.67
1.85
2.01
2.08
1.94
1.99
1.81
3.57%
2.55%
—
27.71
EPS growth%
24.07
24.31
25.41
26.85
27.01
25.89
23.72
21.21
19.63
22.49
28.32
22.49
24.19
60
1.20
Bookvalue per shkr
1.08
1.12
1.13
1.07
1.15
1.12
1.21
1.19
1.07
1.02
0.76
(2.21%)
0.46%
—
1.59
FCF per sharekr
2.40
2.78
3.11
3.17
3.37
3.45
3.76
4.08
4.74
5.20
1.51
9.08%
8.94%
—
0.33
Dividend per shkr
0.87
0.97
1.05
1.13
1.28
1.32
1.32
1.36
1.37
1.50
1.74
3.33%
6.73%
—
24.48
Div yield (avg)%
15.02
16.78
14.34
13.56
15.39
17.65
16.28
14.56
14.24
12.42
9.32
14.56
14.79
8
2.24
Payout ratio%
8.38
7.37
7.58
9.70
10.44
10.92
9.43
9.82
7.91
10.21
13.43
9.82
9.57
38
260.8
Shares (diluted)M
367.4
368.1
373.6
373.9
414.7
492.4
477.3
462.8
443.1
479.6
260.7
2.95%
4.02%
36
7.81
Buyback yield%
9.21
6.69
8.27
7.85
6.10
6.06
7.57
7.20
8.20
8.18
29.20
7.57
7.71
92
1.642
D/E ratiox
0.309
0.339
0.357
0.387
0.388
0.421
0.393
0.366
0.373
0.419
1.456
0.393
0.380
41
218.8
Enterprise valuekr M
313.0
300.2
275.3
281.9
291.7
262.6
259.1
222.8
191.2
182.1
96.21
(9.00%)
(5.96%)
41
97.51
LT debtkr M
138.7
142.4
142.6
153.0
157.9
169.2
156.8
132.1
121.4
129.7
110.6
(3.87%)
(0.09%)
29
Cost of revenue
7.70%
0.99×
Operating expenses
8.14%
1.03×
Spread over hurdle
39.38%