363.5
Revenuekr M
301.9
308.6
313.8
314.3
316.4
318.8
318.3
325.8
327.9
331.4
392.2
0.93%
1.00%
38
20.99
Revenue growth%
24.68
25.87
25.74
27.40
25.70
27.26
26.94
24.77
21.94
23.49
11.31
24.77
25.72
49
15.97
Gross margin%
9.19
6.59
5.88
7.28
6.31
7.28
8.29
7.07
10.03
12.88
10.40
8.29
7.28
63
16.54
Operating margin%
25.25
26.56
25.45
24.11
21.29
19.64
19.07
18.74
17.21
14.40
7.12
18.74
20.47
7
8.19
Net margin%
18.74
17.88
16.06
18.60
19.81
20.76
21.84
19.17
17.41
18.98
24.19
19.17
18.86
24
27.02
P/E ratio (avg)x
11.08
10.99
12.77
12.29
13.23
14.85
15.95
17.88
20.15
20.17
18.91
17.88
14.04
26
32.80
EV/EBITx
26.61
26.97
29.34
31.97
34.99
34.20
33.47
37.36
37.18
40.94
14.68
37.18
33.84
20
19.97
FCF yield (avg)%
12.30
10.68
12.50
12.73
14.90
16.71
17.04
14.99
13.58
13.17
5.14
14.99
13.38
70
9.25
FCF margin%
9.11
11.60
12.99
11.75
14.73
14.64
12.73
11.98
13.23
12.71
15.58
12.73
12.72
17
1.197
FCF / Net incomex
0.674
0.687
0.781
0.766
0.820
0.833
0.864
0.951
0.976
0.954
0.835
0.951
0.827
57
10.96
ROIC%
18.86
21.52
19.82
18.42
16.07
17.30
15.05
13.15
10.71
13.11
23.85
13.15
16.69
66
14.07
Return on equity%
30.01
27.23
26.74
26.07
23.12
23.94
24.80
24.72
25.12
24.31
24.69
24.72
24.96
52
2.93
Return on assets%
7.32
5.30
6.41
3.43
2.57
5.35
5.41
7.01
4.71
5.86
13.19
5.41
5.38
58
0.74
EPSkr
0.23
0.23
0.26
0.26
0.25
0.23
0.24
0.25
0.23
0.23
0.83
(1.68%)
0.48%
—
10.16
EPS growth%
14.68
16.93
19.36
22.27
19.88
19.38
18.10
17.18
19.37
18.64
26.62
18.64
19.00
70
0.28
Bookvalue per shkr
0.15
0.16
0.16
0.18
0.17
0.19
0.22
0.20
0.21
0.23
0.43
5.87%
3.64%
—
0.79
FCF per sharekr
0.64
0.65
0.75
0.81
0.81
0.89
0.97
1.11
1.20
1.22
0.48
8.64%
6.94%
—
0.61
Dividend per shkr
0.46
0.48
0.53
0.57
0.58
0.68
0.65
0.68
0.76
0.82
0.45
7.10%
7.06%
—
25.65
Div yield (avg)%
12.42
10.04
10.86
9.40
8.98
7.99
7.42
10.18
7.60
6.95
19.62
7.60
9.19
46
27.76
Payout ratio%
22.22
21.34
22.37
22.89
20.20
18.80
19.46
19.42
19.89
19.47
29.78
19.46
20.04
14
189.0
Shares (diluted)M
274.9
286.4
320.8
311.8
330.0
319.4
315.2
343.3
390.6
383.5
189.9
3.05%
3.57%
24
20.77
Buyback yield%
3.38
6.09
5.72
4.92
5.74
2.93
4.43
2.18
0.40
3.13
13.49
2.93
3.91
38
1.609
D/E ratiox
1.367
1.480
1.424
1.637
1.783
1.696
1.773
1.782
2.052
2.106
1.447
1.782
1.735
34
346.5
Enterprise valuekr M
58.93
62.83
71.34
78.36
77.50
81.52
86.42
87.40
87.13
84.16
298.9
1.66%
4.33%
56
341.2
LT debtkr M
323.3
331.7
306.2
272.4
293.5
276.0
279.9
258.0
269.9
260.0
74.81
(2.40%)
(1.48%)
85
Cost of revenue
1.04%
1.00×
Operating expenses
1.06%
1.01×
Cash and investments
16.59%
Spread over hurdle
50.01%