1.014
Revenuekr M
2.492
2.560
2.659
2.770
2.888
2.984
3.157
3.252
3.463
1.125
1.247
4.56%
4.53%
30
21.35
Revenue growth%
14.85
15.70
16.28
16.59
14.10
13.59
10.78
11.88
13.88
29.43
15.12
13.59
13.99
41
25.00
Gross margin%
8.62
6.78
4.90
6.24
9.16
11.40
12.24
9.39
9.25
26.22
17.77
9.39
9.21
39
20.99
Operating margin%
16.37
16.09
17.33
16.76
16.19
19.02
16.33
13.76
13.42
18.06
26.68
16.19
16.26
57
8.30
Net margin%
19.23
18.69
18.84
19.68
19.57
22.22
20.52
19.32
18.34
25.24
6.63
19.57
19.27
29
19.55
P/E ratio (avg)x
39.88
45.04
42.34
43.55
40.83
41.04
43.41
44.46
42.31
33.58
14.53
42.31
42.33
81
9.619
EV/EBITx
45.60
48.74
48.23
46.87
45.19
53.06
53.46
63.05
63.32
7.964
7.667
53.46
48.48
58
14.47
FCF yield (avg)%
32.26
33.89
31.87
30.18
32.03
30.71
30.47
30.34
33.13
8.90
2.30
30.71
31.29
71
8.80
FCF margin%
13.84
13.93
14.11
15.19
15.68
16.12
16.03
14.54
14.62
25.13
8.79
15.68
14.90
70
0.167
FCF / Net incomex
1.566
1.524
1.693
1.780
1.684
1.953
1.938
2.152
2.167
1.054
1.522
1.953
1.737
12
27.40
ROIC%
28.29
25.78
26.09
26.74
27.99
25.17
25.36
26.02
23.15
7.20
13.14
25.36
25.94
84
4.19
Return on equity%
24.30
27.01
24.62
22.73
25.68
28.07
28.77
26.01
23.73
8.19
6.34
26.01
25.60
39
27.11
Return on assets%
24.96
22.97
25.64
23.17
24.22
24.55
27.11
24.85
26.87
12.13
8.91
24.85
24.90
34
0.26
EPSkr
0.15
0.14
0.13
0.12
0.10
0.09
0.09
0.08
0.07
0.27
0.31
(9.02%)
(9.98%)
—
2.02
EPS growth%
13.77
15.34
18.22
16.16
15.55
17.26
19.03
20.87
20.11
19.19
5.45
19.03
16.71
72
0.20
Bookvalue per shkr
0.28
0.29
0.31
0.34
0.37
0.42
0.43
0.48
0.52
0.20
0.26
8.76%
10.01%
—
0.11
FCF per sharekr
0.37
0.39
0.39
0.41
0.39
0.35
0.34
0.32
0.33
0.21
0.14
(4.07%)
0.20%
—
0.19
Dividend per shkr
0.19
0.17
0.16
0.14
0.13
0.12
0.10
0.10
0.10
0.20
0.13
(6.68%)
(5.45%)
—
28.63
Div yield (avg)%
30.68
31.54
28.71
28.43
27.19
28.38
29.09
31.88
33.40
10.93
14.85
29.09
29.89
59
23.76
Payout ratio%
16.72
18.50
18.52
20.04
22.47
19.87
19.89
17.81
16.28
17.87
3.83
19.87
18.51
55
6.732
Shares (diluted)M
7.061
7.228
7.852
7.985
7.709
8.101
7.698
7.368
7.471
6.411
6.518
(1.32%)
1.25%
29
7.67
Buyback yield%
13.30
15.50
15.51
17.59
18.53
16.20
13.53
13.94
15.01
16.28
8.54
15.01
15.26
10
1.323
D/E ratiox
0.719
0.754
0.783
0.793
0.840
0.856
0.821
0.792
0.716
0.105
1.385
0.821
0.787
72
1.109
Enterprise valuekr M
1.378
1.405
1.399
1.433
1.584
1.547
1.637
1.460
1.349
2.249
2.371
(1.20%)
(0.81%)
64
1.982
LT debtkr M
4.089
4.683
5.166
6.080
6.203
5.984
5.644
6.171
6.846
1.196
1.793
2.40%
7.26%
80
Cost of revenue
4.48%
1.00×
Operating expenses
4.82%
1.03×
Goodwill & intangibles
18.91%
Spread over hurdle
(2.47%)