126.1
Revenuekr M
84.73
90.42
93.76
98.63
103.8
108.6
113.6
118.3
124.0
132.5
138.6
5.01%
5.17%
79
3.74
Revenue growth%
0.74
0.40
0.40
2.15
2.75
1.90
0.57
0.40
0.42
0.40
20.26
0.42
0.50
76
21.23
Gross margin%
27.99
30.76
33.06
31.79
32.29
33.49
34.88
35.22
35.04
36.03
24.74
35.04
33.27
74
11.92
Operating margin%
9.81
7.27
5.92
5.10
6.54
5.88
3.58
4.68
4.36
3.68
22.40
4.36
5.49
63
27.01
Net margin%
27.39
24.98
25.69
23.23
25.92
28.45
27.93
27.30
25.86
27.01
20.44
27.30
26.47
87
20.36
P/E ratio (avg)x
50.77
52.83
53.63
54.36
63.68
67.19
71.41
73.20
79.95
85.17
7.874
73.20
65.44
32
11.33
EV/EBITx
14.25
13.43
14.05
12.96
11.60
11.18
10.07
9.910
10.93
10.47
26.82
10.47
11.39
69
15.65
FCF yield (avg)%
7.37
10.20
9.08
11.14
14.08
16.35
14.24
17.23
17.86
17.33
11.79
17.23
14.16
18
11.41
FCF margin%
2.32
4.64
6.73
7.64
8.40
8.32
7.81
4.89
6.73
8.29
29.75
7.81
7.19
13
1.596
FCF / Net incomex
0.459
0.434
0.441
0.473
0.432
0.403
0.408
0.448
0.400
0.389
0.684
0.403
0.433
12
13.27
ROIC%
31.91
34.65
32.31
30.04
28.83
26.12
25.82
23.86
25.15
27.19
15.94
25.82
28.01
35
19.59
Return on equity%
5.13
7.48
5.56
7.07
5.02
5.57
4.87
5.66
5.61
3.80
20.28
5.57
5.57
30
4.82
Return on assets%
15.83
16.92
14.71
12.66
13.20
12.14
12.35
14.73
16.41
18.00
13.75
14.73
14.72
54
0.34
EPSkr
0.17
0.16
0.15
0.16
0.17
0.19
0.18
0.18
0.16
0.16
0.38
(1.76%)
0.65%
—
5.88
EPS growth%
25.55
24.72
22.06
24.62
22.92
21.90
24.16
21.43
19.43
19.37
21.07
21.43
22.49
54
0.21
Bookvalue per shkr
0.30
0.33
0.33
0.37
0.35
0.40
0.44
0.49
0.47
0.45
0.28
5.11%
4.05%
—
0.12
FCF per sharekr
0.18
0.20
0.22
0.24
0.24
0.26
0.27
0.27
0.28
0.33
0.16
6.10%
6.26%
—
0.39
Dividend per shkr
0.36
0.35
0.35
0.37
0.37
0.36
0.37
0.39
0.38
0.40
0.39
1.67%
1.51%
—
11.95
Div yield (avg)%
20.23
20.56
18.88
20.70
23.02
23.92
25.20
22.87
19.96
19.32
17.88
22.87
20.63
73
12.15
Payout ratio%
14.05
12.64
13.98
14.25
13.18
11.53
12.20
9.58
6.61
6.06
22.91
9.58
12.42
15
112.8
Shares (diluted)M
89.06
93.24
92.02
94.31
103.2
91.04
98.00
88.74
80.14
75.57
112.6
(6.04%)
(1.23%)
73
8.70
Buyback yield%
25.99
26.09
25.95
24.28
26.33
26.20
26.84
26.56
26.78
26.93
14.67
26.78
26.26
40
0.960
D/E ratiox
1.509
1.723
1.819
2.092
2.216
2.305
2.166
2.204
2.564
2.973
1.756
2.305
2.185
85
90.61
Enterprise valuekr M
33.03
30.81
30.21
29.99
33.35
31.83
33.92
36.59
33.98
32.10
115.1
(0.76%)
0.44%
36
22.46
LT debtkr M
24.40
24.70
27.63
31.97
32.26
33.57
37.87
42.42
41.20
45.98
123.7
7.34%
6.37%
30
Cost of revenue
5.36%
1.02×
Operating expenses
5.18%
1.00×
Cash and investments
18.14%
Spread over hurdle
(1.51%)