71.90
Revenuekr M
337.7
351.2
362.9
379.0
390.0
396.5
397.9
402.8
417.3
417.5
76.93
1.37%
2.62%
61
3.45
Revenue growth%
32.67
30.37
28.78
31.43
29.60
29.43
30.47
31.83
32.98
32.51
29.88
31.83
30.95
90
7.17
Gross margin%
19.78
16.98
17.02
16.67
18.95
19.01
21.89
24.70
22.75
22.08
8.27
22.08
19.39
42
14.49
Operating margin%
25.69
25.70
27.47
27.53
25.93
26.68
24.10
21.58
24.13
21.29
2.98
24.10
25.69
32
8.11
Net margin%
6.98
8.71
6.20
8.33
6.10
8.83
7.68
6.37
6.04
8.90
24.36
7.68
7.33
32
13.74
P/E ratio (avg)x
26.20
25.78
24.70
26.95
31.00
29.96
30.81
29.31
29.26
32.36
28.74
29.96
29.28
37
16.02
EV/EBITx
53.04
57.14
61.90
70.42
83.68
91.43
96.17
102.6
122.8
145.0
19.12
102.6
87.56
61
12.15
FCF yield (avg)%
26.88
28.18
30.38
28.15
29.01
30.25
29.39
26.49
25.64
27.86
8.37
27.86
28.17
69
9.08
FCF margin%
20.47
23.16
21.42
22.41
25.19
25.86
25.78
25.89
28.82
30.28
27.01
25.89
25.48
33
0.419
FCF / Net incomex
1.341
1.274
1.291
1.146
1.046
1.120
1.083
0.971
0.900
0.815
0.317
0.971
1.102
36
18.48
ROIC%
23.65
25.38
24.70
26.04
23.52
24.07
24.07
22.79
23.82
21.95
22.63
23.82
23.94
17
14.11
Return on equity%
3.20
4.91
2.79
2.90
2.69
1.43
1.11
3.45
2.31
0.40
21.54
1.43
2.74
43
6.80
Return on assets%
33.18
33.48
31.80
34.05
36.43
37.36
37.50
38.64
40.93
38.34
17.97
38.34
36.90
62
0.73
EPSkr
1.63
1.61
1.59
1.74
1.80
1.87
1.83
1.98
2.01
1.96
0.74
1.73%
1.75%
—
4.34
EPS growth%
7.33
5.55
5.69
3.13
1.90
1.09
0.40
2.63
4.57
1.88
20.45
1.88
2.88
34
0.99
Bookvalue per shkr
0.60
0.62
0.68
0.65
0.65
0.72
0.81
0.78
0.79
0.89
1.14
6.30%
3.23%
—
0.43
FCF per sharekr
1.25
1.23
1.25
1.30
1.16
1.02
1.01
1.06
0.99
0.91
1.14
(4.82%)
(2.38%)
—
0.23
Dividend per shkr
1.71
1.69
1.91
1.88
1.83
2.12
2.13
2.07
2.27
2.67
0.52
7.83%
4.17%
—
26.62
Div yield (avg)%
15.84
15.52
17.14
15.49
13.30
10.53
8.42
7.84
9.08
6.30
28.66
8.42
11.92
93
23.04
Payout ratio%
6.38
8.34
9.80
10.42
10.21
11.53
11.83
12.79
12.88
14.77
25.48
12.79
10.98
63
138.9
Shares (diluted)M
115.6
104.6
98.24
95.57
83.52
75.22
75.61
66.20
65.92
67.27
137.9
(4.23%)
(5.17%)
92
28.61
Buyback yield%
33.86
35.65
36.03
36.82
36.14
34.61
33.22
35.26
37.18
37.95
17.75
35.26
35.84
82
0.933
D/E ratiox
0.449
0.414
0.432
0.443
0.433
0.490
0.495
0.470
0.448
0.494
1.596
0.490
0.448
44
40.41
Enterprise valuekr M
417.8
449.1
457.7
457.0
459.3
432.7
409.1
403.3
436.1
475.9
204.3
0.72%
2.19%
13
371.5
LT debtkr M
151.7
170.2
162.4
158.1
167.3
183.1
169.5
159.3
160.2
156.9
323.4
(1.28%)
0.48%
41
Cost of revenue
2.82%
1.02×
Operating expenses
2.36%
0.98×
Goodwill & intangibles
18.62%
Property and equipment
17.65%
Cash and investments
15.79%
Spread over hurdle
14.59%