102.3
Revenuekr M
180.7
178.2
179.0
179.5
178.8
181.1
182.7
181.9
183.3
184.6
108.1
0.65%
0.25%
94
14.44
Revenue growth%
15.67
14.36
14.88
13.47
13.62
10.93
12.81
12.77
14.57
14.73
27.97
12.81
13.99
75
14.47
Gross margin%
14.76
14.38
11.70
10.76
12.78
10.45
13.23
15.99
18.80
20.79
9.26
15.99
13.81
50
13.60
Operating margin%
27.32
24.61
23.96
24.06
26.20
26.13
28.44
31.38
31.84
29.63
6.97
29.63
26.76
58
20.20
Net margin%
7.38
4.54
5.62
6.60
7.91
9.55
7.35
6.25
5.31
2.69
28.23
6.25
6.42
22
13.01
P/E ratio (avg)x
51.55
56.90
57.28
63.80
74.64
83.11
82.48
99.05
113.9
122.3
30.25
99.05
78.56
11
11.27
EV/EBITx
10.61
10.92
11.29
12.89
12.38
11.86
12.41
14.33
15.16
15.63
30.73
14.33
12.40
41
23.79
FCF yield (avg)%
16.56
14.73
17.39
18.56
16.54
14.74
12.42
13.40
13.53
12.97
8.78
13.40
14.73
34
14.60
FCF margin%
17.26
17.98
20.53
18.26
19.62
21.62
21.74
19.64
18.50
19.08
8.95
19.64
19.35
13
1.457
FCF / Net incomex
1.457
1.425
1.455
1.411
1.597
1.635
1.595
1.717
1.689
1.701
1.145
1.689
1.596
61
8.22
ROIC%
21.37
20.04
21.51
23.41
23.35
25.83
24.42
24.89
22.58
23.07
15.18
24.42
23.21
33
20.92
Return on equity%
18.61
16.28
19.06
18.71
21.44
18.81
19.32
18.02
19.77
20.60
12.71
19.32
18.94
12
22.45
Return on assets%
18.75
16.84
18.17
15.78
17.38
15.63
18.53
21.36
22.69
24.38
20.08
21.36
18.35
58
1.07
EPSkr
0.38
0.39
0.44
0.48
0.47
0.53
0.50
0.48
0.48
0.47
1.16
(0.10%)
1.26%
—
15.39
EPS growth%
18.45
17.29
17.66
19.97
18.02
15.42
14.20
15.52
15.25
13.68
23.44
15.25
16.41
32
0.97
Bookvalue per shkr
0.94
0.92
0.87
0.89
0.93
0.80
0.75
0.68
0.74
0.68
0.73
(5.97%)
(4.31%)
—
1.46
FCF per sharekr
1.45
1.42
1.67
1.75
1.82
1.79
1.80
1.86
2.01
2.34
1.42
5.21%
4.40%
—
1.17
Dividend per shkr
1.19
1.07
1.07
1.20
1.18
1.26
1.27
1.24
1.18
1.30
1.13
1.99%
0.37%
—
25.38
Div yield (avg)%
6.44
8.52
7.99
10.20
8.56
9.83
10.65
10.46
12.05
14.65
29.28
10.65
10.01
8
27.20
Payout ratio%
4.30
6.00
8.95
8.27
8.52
8.68
10.47
11.11
8.72
5.90
29.51
8.72
8.60
17
83.59
Shares (diluted)M
87.54
91.96
93.73
103.8
103.3
116.9
123.9
142.8
156.2
154.8
83.06
8.42%
5.51%
43
3.49
Buyback yield%
21.63
20.16
17.21
20.14
19.06
20.08
18.89
19.75
20.36
18.83
6.91
19.75
19.92
73
0.661
D/E ratiox
0.935
0.955
1.022
1.088
1.283
1.558
1.695
1.834
2.026
2.054
0.139
1.834
1.420
11
85.89
Enterprise valuekr M
48.15
49.69
49.53
51.56
58.58
65.36
68.43
66.37
61.81
66.95
104.8
2.71%
4.56%
19
154.9
LT debtkr M
71.05
71.52
75.91
79.08
76.09
81.50
82.58
92.19
98.42
111.9
17.41
8.02%
5.85%
79
Cost of revenue
0.44%
1.02×
Operating expenses
(0.26%)
0.95×
Property and equipment
21.71%
Cash and investments
18.51%
Spread over hurdle
24.33%