562.8
Revenuekr M
296.7
317.4
351.4
375.8
413.0
453.5
491.7
546.7
597.2
642.9
599.5
9.25%
8.88%
16
16.22
Revenue growth%
7.82
9.41
6.94
5.19
3.79
2.14
4.69
7.17
7.09
9.07
22.84
7.09
7.01
92
20.14
Gross margin%
2.57
2.53
1.84
1.65
3.40
3.41
1.62
0.40
3.07
0.82
9.25
1.62
2.18
55
6.78
Operating margin%
9.30
10.13
8.44
7.50
7.81
6.50
6.21
5.33
6.34
5.37
6.65
6.21
7.00
77
21.83
Net margin%
26.24
28.36
30.81
29.69
30.82
31.44
28.59
26.10
24.14
24.03
4.49
26.10
28.48
22
12.32
P/E ratio (avg)x
25.80
27.49
29.81
30.06
29.39
31.36
30.59
30.86
32.40
29.72
7.849
30.86
29.93
33
14.83
EV/EBITx
25.28
25.93
29.42
26.67
26.26
23.59
24.96
27.54
30.77
28.30
15.43
27.54
26.46
66
18.87
FCF yield (avg)%
22.67
23.46
22.30
19.36
18.44
21.40
24.00
26.72
25.26
26.20
25.01
25.26
23.07
86
2.63
FCF margin%
3.61
1.63
1.58
2.90
5.62
8.01
10.01
12.58
11.50
12.11
14.84
11.50
6.81
60
0.507
FCF / Net incomex
1.856
2.076
1.917
1.785
1.631
1.762
1.615
1.758
1.896
2.041
1.725
1.762
1.821
52
21.96
ROIC%
13.47
15.84
12.97
12.52
12.11
12.72
11.48
9.51
6.66
9.02
5.13
9.51
12.32
19
20.72
Return on equity%
4.62
6.83
8.08
7.20
9.97
7.57
8.08
6.02
4.22
6.83
28.90
6.83
7.02
55
17.89
Return on assets%
39.54
39.51
40.37
40.11
41.21
43.41
46.38
49.13
51.79
51.95
8.10
49.13
42.31
17
2.34
EPSkr
2.11
2.09
2.11
2.42
2.30
2.35
2.41
2.66
3.03
3.21
2.55
6.90%
4.67%
—
27.24
EPS growth%
1.88
3.97
6.19
5.85
3.89
1.45
0.40
0.58
1.19
0.40
6.82
0.58
1.67
30
2.43
Bookvalue per shkr
3.09
3.65
3.97
4.23
4.74
5.67
6.59
7.59
8.84
9.06
2.18
13.82%
11.25%
—
1.57
FCF per sharekr
2.24
2.37
2.33
2.04
2.24
2.00
1.83
1.63
1.42
1.45
1.74
(8.37%)
(3.81%)
—
0.70
Dividend per shkr
1.80
1.94
2.06
2.02
2.24
2.55
2.75
3.05
2.96
3.35
1.92
8.35%
5.88%
—
19.75
Div yield (avg)%
17.90
15.71
13.85
11.75
11.44
13.45
13.45
16.16
13.34
15.19
8.93
13.45
13.65
6
2.07
Payout ratio%
29.20
28.32
27.23
30.05
29.80
27.33
28.64
29.43
28.84
31.59
12.60
28.84
29.02
64
97.75
Shares (diluted)M
126.1
118.9
125.9
147.9
168.1
183.6
177.3
186.1
190.7
210.1
96.64
4.56%
6.90%
88
24.56
Buyback yield%
10.05
12.09
13.75
13.06
10.81
9.53
8.20
9.76
7.05
8.07
17.10
8.20
9.90
21
1.322
D/E ratiox
1.060
1.121
1.057
1.049
1.092
0.981
1.034
0.970
0.952
0.975
1.014
0.975
1.042
35
0.372
Enterprise valuekr B
0.410
0.492
0.517
0.626
0.730
0.847
1.003
1.055
1.124
1.364
0.108
13.31%
13.62%
54
539.2
LT debtkr M
303.1
320.7
305.2
304.9
305.4
353.4
353.4
344.7
388.6
451.2
270.1
8.12%
5.35%
80
Cost of revenue
8.94%
1.01×
Operating expenses
8.70%
0.98×
Goodwill & intangibles
16.78%
Property and equipment
14.48%
Spread over hurdle
(2.70%)