437.1
Revenuekr M
584.6
594.7
603.5
604.2
614.0
625.2
637.1
638.5
663.1
672.1
462.1
1.83%
1.66%
28
23.64
Revenue growth%
17.56
18.36
17.49
16.91
14.64
15.66
15.95
16.90
16.63
17.09
25.90
16.63
16.91
31
9.93
Gross margin%
25.77
23.75
24.09
22.64
22.57
24.64
24.87
25.04
24.12
24.67
17.21
24.67
24.38
77
25.67
Operating margin%
13.25
15.90
16.32
18.82
19.92
22.55
21.43
23.76
24.95
27.44
25.42
23.76
20.68
76
20.33
Net margin%
22.83
22.41
24.61
22.01
20.93
23.08
25.33
22.93
23.78
26.11
24.50
23.78
23.00
75
20.48
P/E ratio (avg)x
42.05
43.02
49.90
46.88
53.23
57.00
59.13
69.44
80.82
93.39
23.51
69.44
55.12
22
22.18
EV/EBITx
48.26
52.13
50.49
56.26
53.77
56.78
55.51
53.62
60.77
71.50
12.13
56.78
54.64
81
10.23
FCF yield (avg)%
10.95
9.85
10.32
13.01
15.89
14.79
16.77
19.29
17.72
18.30
4.55
17.72
15.34
34
7.74
FCF margin%
13.08
12.10
9.36
8.91
8.82
8.31
7.93
9.48
8.81
6.22
13.38
8.31
8.87
81
1.349
FCF / Net incomex
0.436
0.495
0.487
0.484
0.479
0.499
0.509
0.556
0.538
0.568
0.825
0.538
0.497
25
9.30
ROIC%
5.29
8.14
7.41
9.20
9.14
7.80
7.51
7.53
6.75
8.04
8.25
7.53
7.66
43
18.88
Return on equity%
27.48
29.59
32.00
30.69
32.83
34.91
36.98
37.61
35.01
36.52
19.07
36.52
33.87
88
17.49
Return on assets%
21.25
21.80
23.04
21.92
20.30
22.60
25.45
25.35
25.06
25.61
29.09
25.35
22.82
91
12.70
EPSkr
36.02
38.38
41.13
42.96
45.98
45.15
43.64
45.51
39.37
37.08
13.13
(4.21%)
0.86%
—
20.26
EPS growth%
25.72
24.08
24.52
26.60
25.28
27.86
29.79
27.07
28.81
26.22
27.01
27.86
26.41
57
27.25
Bookvalue per shkr
18.13
16.29
14.94
12.92
14.01
13.39
12.15
10.50
10.41
10.04
42.29
(6.46%)
(6.39%)
—
41.81
FCF per sharekr
32.54
31.73
35.72
34.04
36.76
33.77
36.88
33.65
37.77
40.71
37.45
2.07%
2.22%
—
50.35
Dividend per shkr
16.85
20.46
24.77
28.04
33.81
39.72
40.14
45.72
52.95
57.86
54.07
11.35%
14.75%
—
5.79
Div yield (avg)%
11.36
8.78
11.26
8.52
6.99
9.34
10.39
13.12
11.44
9.39
10.69
10.39
9.89
40
25.62
Payout ratio%
26.06
26.86
25.91
26.64
26.40
23.84
22.54
20.97
23.42
23.33
10.79
23.33
24.87
35
9.041
Shares (diluted)M
11.71
11.22
12.54
12.78
12.60
12.01
13.73
15.60
14.82
15.78
9.128
4.61%
3.45%
34
8.38
Buyback yield%
17.60
19.32
19.95
17.23
17.14
17.20
14.46
17.34
15.66
16.39
20.30
16.39
17.21
8
0.251
D/E ratiox
0.613
0.679
0.678
0.686
0.677
0.762
0.749
0.851
0.892
0.871
0.628
0.851
0.718
42
271.2
Enterprise valuekr M
154.8
162.5
151.2
131.8
113.0
103.8
91.58
86.38
74.16
71.83
399.4
(8.66%)
(8.34%)
79
57.46
LT debtkr M
509.1
533.5
581.5
560.4
640.0
614.5
614.0
662.4
658.0
618.1
72.19
(0.69%)
3.35%
90
Cost of revenue
1.54%
0.99×
Operating expenses
2.72%
1.11×
Goodwill & intangibles
17.38%
Spread over hurdle
22.37%