23.78
Revenuekr M
45.38
49.46
53.52
57.79
63.01
65.88
68.93
75.20
78.48
84.80
25.90
6.12%
7.25%
48
14.68
Revenue growth%
10.14
7.91
4.99
7.52
10.12
7.57
9.18
11.59
11.79
13.13
19.47
11.59
9.65
39
12.29
Gross margin%
31.89
29.74
28.14
27.16
27.33
26.57
28.27
26.93
26.65
28.45
22.02
26.93
27.73
69
4.13
Operating margin%
14.25
14.41
15.89
16.77
18.04
18.88
17.37
17.84
20.05
18.24
10.06
18.24
17.61
59
17.32
Net margin%
4.76
5.22
4.38
3.10
0.95
2.09
0.78
0.40
0.40
1.28
8.17
0.78
1.68
7
11.95
P/E ratio (avg)x
18.50
18.28
19.59
21.05
22.02
22.37
20.34
18.59
19.39
19.51
9.389
19.51
19.55
45
24.67
EV/EBITx
14.14
13.90
14.46
17.32
18.64
20.31
21.17
24.81
24.51
25.06
15.54
24.51
19.48
83
4.29
FCF yield (avg)%
30.13
32.72
29.90
32.10
32.71
31.65
32.81
30.48
32.02
30.84
7.28
31.65
31.83
79
20.55
FCF margin%
1.07
2.85
1.40
1.35
1.76
0.40
3.13
3.47
1.61
1.08
6.59
1.61
1.50
80
0.661
FCF / Net incomex
1.761
1.895
1.967
2.220
2.191
2.590
2.601
2.823
2.760
2.759
0.358
2.759
2.405
6
25.79
ROIC%
28.25
27.66
27.95
29.49
29.88
31.63
32.97
32.89
30.35
33.33
17.16
32.89
30.11
32
10.01
Return on equity%
2.28
4.76
1.88
0.40
0.40
0.40
0.78
2.96
1.92
3.12
4.29
1.92
1.90
86
17.68
Return on assets%
17.99
19.52
17.16
17.04
15.77
17.02
14.40
15.38
18.33
17.84
3.68
17.02
17.10
89
0.26
EPSkr
0.77
0.85
0.82
0.89
0.98
1.07
0.99
1.12
1.22
1.20
0.29
4.06%
4.26%
—
10.99
EPS growth%
15.33
13.96
13.63
15.10
13.04
15.60
13.07
14.81
14.45
15.59
10.67
14.81
14.63
24
0.60
Bookvalue per shkr
0.33
0.31
0.35
0.33
0.33
0.31
0.29
0.32
0.36
0.40
0.83
3.98%
1.90%
—
0.24
FCF per sharekr
0.33
0.36
0.41
0.41
0.45
0.47
0.47
0.49
0.50
0.48
0.51
1.31%
3.22%
—
0.15
Dividend per shkr
1.15
1.29
1.38
1.34
1.43
1.51
1.43
1.45
1.57
1.51
0.36
1.04%
3.52%
—
27.49
Div yield (avg)%
13.79
15.74
12.78
11.08
12.08
9.69
8.67
7.41
8.82
7.93
5.40
8.67
10.38
40
13.78
Payout ratio%
19.60
20.69
19.00
20.23
20.58
19.32
21.58
18.92
21.35
19.22
17.10
19.32
19.92
42
55.96
Shares (diluted)M
63.28
70.29
82.20
78.93
92.90
96.16
98.50
95.28
108.1
109.6
57.39
3.36%
5.71%
86
20.30
Buyback yield%
10.21
9.33
8.58
8.81
9.22
7.51
4.56
4.94
7.18
9.05
10.03
7.18
8.70
23
1.178
D/E ratiox
1.265
1.224
1.049
1.021
1.023
0.987
0.917
0.929
0.902
0.856
0.961
0.917
1.004
42
77.31
Enterprise valuekr M
26.89
24.27
26.64
23.75
24.07
22.56
22.52
24.20
24.26
24.15
12.90
0.06%
(0.70%)
53
52.32
LT debtkr M
48.09
48.12
56.84
58.99
61.98
67.73
76.24
79.20
75.44
87.09
22.52
7.04%
7.49%
27
Cost of revenue
6.90%
0.97×
Operating expenses
7.48%
1.02×
Cash and investments
17.76%
Goodwill & intangibles
16.59%
Spread over hurdle
10.54%