494.5
Revenuekr M
436.5
469.6
496.3
524.7
562.3
604.4
662.0
696.7
757.3
799.6
520.8
7.29%
7.05%
57
16.89
Revenue growth%
16.33
17.12
17.93
15.43
14.19
15.14
15.53
16.21
17.23
18.25
29.26
16.21
16.27
69
17.74
Gross margin%
7.01
7.39
8.67
10.30
8.97
6.27
3.36
3.23
0.88
0.40
10.85
3.23
6.64
13
21.05
Operating margin%
25.38
24.35
25.34
27.98
26.75
24.95
26.89
27.19
24.63
25.49
26.21
25.49
25.44
50
6.51
Net margin%
12.94
11.02
8.35
6.76
4.17
7.05
7.05
7.09
8.85
7.43
3.91
7.09
7.26
33
17.35
P/E ratio (avg)x
43.11
41.96
47.68
55.38
66.41
66.14
69.75
73.80
78.95
91.30
21.49
73.80
66.27
72
28.42
EV/EBITx
16.81
15.83
16.18
15.76
16.52
16.44
17.37
19.42
18.76
17.77
35.45
17.77
16.67
91
24.70
FCF yield (avg)%
12.88
15.19
12.94
14.53
14.65
16.69
17.90
17.57
19.51
18.83
13.28
17.90
15.94
76
9.17
FCF margin%
13.10
13.75
15.38
16.71
17.71
18.81
20.80
22.57
20.66
23.34
13.34
20.80
18.26
11
1.478
FCF / Net incomex
1.681
1.644
1.712
1.804
1.969
2.047
2.409
2.690
2.804
2.653
1.725
2.653
2.008
24
25.23
ROIC%
10.16
12.90
13.23
12.63
15.60
13.04
13.62
13.69
15.21
16.42
27.89
13.69
13.42
25
18.80
Return on equity%
6.80
6.07
3.91
2.40
0.72
0.40
3.39
5.84
8.78
7.09
3.42
5.84
4.88
41
4.64
Return on assets%
13.82
10.94
8.12
7.31
5.04
2.63
0.40
1.99
4.74
6.48
3.08
2.63
5.76
81
1.40
EPSkr
3.81
4.11
4.11
4.06
3.97
3.52
3.49
3.54
3.89
3.55
1.46
(2.17%)
(0.22%)
—
26.51
EPS growth%
17.22
16.02
16.03
14.16
13.47
12.28
11.70
9.46
8.08
8.07
7.82
9.46
12.88
88
1.24
Bookvalue per shkr
7.58
8.38
8.18
7.57
8.55
7.80
7.77
7.64
8.58
8.38
3.56
(0.38%)
1.07%
—
7.46
FCF per sharekr
5.06
5.32
6.45
7.08
7.15
7.03
8.42
8.70
9.59
10.78
2.91
8.55%
9.68%
—
4.44
Dividend per shkr
8.18
8.32
9.24
10.11
10.99
11.19
10.68
11.33
12.35
12.74
4.48
2.99%
5.02%
—
8.39
Div yield (avg)%
16.67
14.17
12.36
15.13
13.00
16.00
15.15
12.32
14.64
14.44
26.67
14.64
14.54
6
27.23
Payout ratio%
14.43
16.24
17.88
19.56
17.71
20.39
21.65
22.19
24.38
23.16
13.69
22.19
19.97
13
54.37
Shares (diluted)M
76.57
87.24
87.79
100.3
111.6
131.3
145.1
175.5
199.1
210.4
54.51
13.51%
12.24%
81
29.86
Buyback yield%
9.91
10.01
11.99
12.21
10.81
11.35
10.03
8.17
11.03
13.74
4.07
11.03
10.92
88
0.190
D/E ratiox
1.220
1.381
1.444
1.597
1.873
1.934
2.215
2.115
2.321
2.638
0.911
2.215
1.904
50
573.7
Enterprise valuekr M
451.2
435.7
394.0
342.2
364.1
360.8
356.3
335.9
337.5
316.7
626.6
(2.75%)
(4.51%)
73
0.551
LT debtkr B
0.727
0.833
0.892
0.946
1.104
1.230
1.335
1.579
1.732
1.788
0.129
10.13%
10.91%
59
Cost of revenue
7.05%
1.00×
Operating expenses
7.15%
1.01×
Cash and investments
18.89%
Property and equipment
16.23%
Spread over hurdle
(1.28%)