1.413
Revenuekr M
3.843
4.222
4.551
4.917
5.251
5.659
6.015
6.599
7.125
7.731
1.450
8.04%
7.95%
38
4.73
Revenue growth%
28.66
29.40
28.44
25.63
24.36
26.88
24.16
24.35
26.26
27.23
18.27
26.26
26.57
6
17.32
Gross margin%
17.88
17.55
15.58
13.46
12.77
13.72
16.37
14.67
15.66
14.63
17.71
14.67
15.13
18
9.72
Operating margin%
18.14
15.55
13.54
14.37
16.36
17.36
16.30
17.40
14.62
14.60
14.62
16.30
15.92
82
19.38
Net margin%
24.69
25.50
23.75
24.90
26.42
24.86
25.94
24.54
26.93
27.26
18.15
25.94
25.20
56
13.44
P/E ratio (avg)x
27.11
25.51
27.10
28.60
26.96
23.99
25.69
27.71
25.31
27.62
26.54
25.69
27.03
50
15.08
EV/EBITx
13.30
15.42
16.08
19.08
18.49
19.80
19.59
21.25
23.61
27.42
26.29
21.25
19.34
71
2.44
FCF yield (avg)%
2.34
0.40
1.13
1.58
0.40
3.09
4.36
6.63
8.43
8.46
11.42
6.63
2.72
30
18.25
FCF margin%
27.24
27.49
30.11
27.51
26.93
24.73
23.99
22.42
24.38
26.59
20.09
24.38
26.76
13
0.601
FCF / Net incomex
1.865
1.835
2.003
2.162
2.018
1.993
2.301
2.228
2.541
2.768
0.248
2.301
2.090
50
10.80
ROIC%
14.41
12.00
11.10
8.23
5.86
7.71
8.33
6.05
3.12
0.62
17.85
6.05
7.97
79
18.40
Return on equity%
10.34
12.64
14.12
14.57
14.66
16.31
18.22
20.67
20.57
22.31
6.10
20.57
15.48
79
26.58
Return on assets%
15.55
17.94
19.86
22.65
25.44
25.05
25.65
23.80
21.96
21.20
20.98
23.80
22.31
29
0.82
EPSkr
0.28
0.29
0.29
0.28
0.26
0.30
0.34
0.35
0.39
0.39
0.88
7.85%
3.21%
—
7.76
EPS growth%
22.68
21.55
19.21
16.75
14.41
11.49
13.84
14.06
13.44
10.96
27.82
13.44
14.24
15
0.64
Bookvalue per shkr
0.30
0.34
0.33
0.30
0.31
0.35
0.36
0.35
0.38
0.40
0.19
5.10%
2.24%
—
0.31
FCF per sharekr
0.77
0.76
0.70
0.64
0.61
0.59
0.57
0.61
0.63
0.68
0.61
2.27%
(0.41%)
—
0.37
Dividend per shkr
0.82
0.97
1.08
1.22
1.29
1.29
1.46
1.64
1.88
1.88
0.24
7.81%
10.07%
—
13.86
Div yield (avg)%
14.65
14.41
16.40
14.60
12.69
12.67
15.04
13.44
14.95
15.79
8.71
14.95
14.63
91
21.27
Payout ratio%
16.73
18.13
18.81
21.58
18.70
21.59
21.36
18.37
17.46
17.38
16.93
18.37
18.54
61
9.767
Shares (diluted)M
15.99
15.79
17.71
19.92
20.90
24.02
24.11
23.59
24.54
25.99
10.02
4.46%
5.76%
26
6.40
Buyback yield%
11.83
10.58
8.63
6.21
7.79
10.38
9.19
10.80
10.16
12.25
16.68
10.38
10.27
69
0.778
D/E ratiox
0.499
0.484
0.477
0.461
0.520
0.584
0.540
0.608
0.665
0.693
0.395
0.608
0.530
33
6.601
Enterprise valuekr M
10.65
11.00
11.25
11.74
12.75
12.17
10.92
10.41
10.71
12.06
5.556
(1.11%)
0.17%
29
1.037
LT debtkr M
6.130
6.284
6.087
6.391
6.955
7.044
6.418
6.759
6.696
6.660
6.873
(0.86%)
(0.46%)
8
Cost of revenue
7.84%
0.99×
Operating expenses
7.47%
0.96×
Goodwill & intangibles
21.24%
Cash and investments
15.11%
Spread over hurdle
(2.21%)