26.20
Revenuekr M
74.89
78.48
80.35
83.12
87.63
91.53
92.82
95.43
100.7
102.7
28.96
3.23%
3.44%
70
29.42
Revenue growth%
22.10
22.01
24.51
25.54
23.27
20.84
19.39
22.29
20.07
20.94
15.60
20.84
22.05
15
5.32
Gross margin%
19.63
20.77
21.76
19.40
18.56
21.17
20.48
18.70
16.94
14.82
26.48
18.70
19.51
83
14.92
Operating margin%
14.09
16.17
18.48
15.91
13.29
11.29
11.48
9.52
11.43
8.68
4.77
11.29
12.39
47
8.58
Net margin%
5.92
6.71
4.64
5.87
4.01
6.45
5.31
2.89
5.24
4.20
23.35
5.24
5.28
64
16.40
P/E ratio (avg)x
56.01
55.31
56.21
62.99
70.36
72.44
74.92
84.37
96.22
109.6
11.24
84.37
71.40
29
31.74
EV/EBITx
41.26
47.14
50.50
51.97
49.96
53.93
62.27
71.01
71.75
73.89
27.61
71.01
52.95
63
11.47
FCF yield (avg)%
21.36
22.97
25.23
24.11
24.08
24.48
23.38
25.23
26.39
28.97
6.69
25.23
24.29
85
19.16
FCF margin%
26.92
29.24
26.62
29.54
30.70
31.47
30.36
30.35
30.13
28.20
24.58
30.35
29.84
11
0.344
FCF / Net incomex
0.438
0.475
0.509
0.519
0.516
0.566
0.565
0.614
0.693
0.784
0.268
0.614
0.542
23
12.93
ROIC%
7.85
9.94
7.23
10.04
9.89
7.83
10.72
8.49
8.72
11.04
21.78
8.72
9.30
48
12.30
Return on equity%
4.52
1.55
2.66
0.96
0.40
2.85
2.32
2.25
0.82
0.40
13.26
2.25
1.90
38
11.75
Return on assets%
15.71
15.19
12.70
12.83
10.66
12.08
11.60
11.04
9.56
9.90
9.37
11.04
11.84
46
3.92
EPSkr
3.08
2.74
2.56
2.80
2.60
2.48
2.25
2.10
1.95
1.73
4.04
(7.77%)
(4.96%)
—
26.35
EPS growth%
15.29
16.83
17.68
17.26
17.96
17.25
19.97
21.35
21.36
23.33
16.40
21.35
17.82
59
3.11
Bookvalue per shkr
2.11
2.14
2.29
2.08
2.02
2.04
2.13
2.15
1.98
2.07
1.99
0.54%
0.66%
—
3.86
FCF per sharekr
2.16
2.51
2.71
2.86
3.02
3.24
3.33
3.41
3.78
3.72
1.25
4.26%
6.05%
—
1.90
Dividend per shkr
2.31
2.50
2.68
2.79
2.89
3.05
2.87
3.00
2.86
3.34
3.44
2.94%
3.89%
—
27.76
Div yield (avg)%
22.07
24.60
22.20
21.00
20.59
17.93
18.29
19.08
16.57
18.66
23.23
18.29
19.84
12
29.19
Payout ratio%
28.98
28.47
29.42
30.03
31.40
33.80
34.77
33.84
33.45
30.97
18.03
33.80
31.19
27
26.92
Shares (diluted)M
42.86
50.41
52.24
53.86
55.02
59.77
68.14
81.54
88.62
101.8
26.15
13.10%
9.78%
58
11.82
Buyback yield%
11.89
13.67
12.80
12.98
15.83
18.15
17.12
19.09
18.31
20.48
3.96
18.31
16.48
12
0.482
D/E ratiox
1.988
1.896
2.104
2.011
1.952
1.934
2.078
2.342
2.508
2.735
1.537
2.342
2.045
19
70.66
Enterprise valuekr M
56.13
59.92
52.47
56.94
57.12
52.25
47.92
49.75
52.37
50.21
23.03
(2.55%)
(0.25%)
86
43.57
LT debtkr M
74.65
72.81
75.02
81.53
85.50
94.59
91.28
88.27
93.74
96.21
35.29
2.39%
2.55%
85
Cost of revenue
3.30%
0.99×
Operating expenses
3.86%
1.04×
Cash and investments
16.25%
Spread over hurdle
13.95%