173.9
Revenuekr M
707.7
700.0
695.3
686.0
684.2
700.5
722.3
712.5
737.7
739.6
189.2
1.57%
0.45%
65
15.60
Revenue growth%
31.69
33.24
35.17
37.25
35.77
35.16
36.81
39.44
41.28
42.31
7.91
39.44
36.29
46
19.47
Gross margin%
21.02
19.36
17.08
14.30
14.97
16.28
18.78
16.33
16.09
13.68
2.54
16.28
16.30
18
10.88
Operating margin%
2.77
4.61
4.78
7.38
6.50
3.66
5.47
6.28
7.72
10.23
4.91
6.28
5.88
9
7.82
Net margin%
20.10
22.04
19.94
19.73
17.48
19.21
16.43
19.40
20.45
20.64
24.75
19.40
19.84
93
10.65
P/E ratio (avg)x
23.25
23.04
21.49
19.99
17.79
18.54
16.53
15.92
17.06
15.27
37.31
16.53
18.16
6
36.78
EV/EBITx
12.95
11.28
11.08
11.27
12.13
12.16
11.51
11.62
10.45
10.12
17.86
11.51
11.40
72
27.45
FCF yield (avg)%
11.96
9.62
9.63
10.27
12.39
10.80
9.12
8.51
11.50
11.95
20.44
10.80
10.53
54
17.62
FCF margin%
9.76
8.06
8.64
9.25
7.85
8.23
10.09
8.74
6.36
6.93
7.19
8.23
8.44
14
0.112
FCF / Net incomex
1.383
1.489
1.443
1.312
1.214
1.103
1.088
1.148
1.110
1.032
0.208
1.103
1.181
14
4.44
ROIC%
18.67
19.51
22.44
20.54
20.98
22.14
19.20
17.91
15.23
13.52
11.03
17.91
19.36
31
27.44
Return on equity%
9.30
7.96
10.22
11.76
13.05
15.57
17.46
17.14
14.24
14.03
13.03
15.57
13.54
94
23.24
Return on assets%
31.78
33.75
35.76
35.19
38.00
36.66
34.97
34.49
33.48
31.37
13.02
34.49
34.73
10
0.23
EPSkr
0.54
0.55
0.57
0.59
0.58
0.61
0.70
0.66
0.70
0.72
0.25
4.34%
3.15%
—
27.06
EPS growth%
30.56
32.76
31.73
31.25
34.09
32.69
33.64
34.96
32.46
31.87
2.01
32.69
32.57
20
1.47
Bookvalue per shkr
0.90
0.90
0.83
0.87
0.75
0.76
0.78
0.80
0.76
0.75
0.83
(0.12%)
(2.53%)
—
1.31
FCF per sharekr
1.01
1.06
1.05
0.96
0.90
0.84
0.88
0.78
0.81
0.71
0.22
(4.54%)
(3.35%)
—
0.83
Dividend per shkr
1.59
1.65
1.95
1.97
2.06
2.29
2.20
2.08
2.10
2.18
0.60
1.17%
4.58%
—
10.32
Div yield (avg)%
7.88
5.87
3.37
1.06
0.40
0.40
2.05
0.40
2.52
5.11
20.92
2.05
2.29
11
11.46
Payout ratio%
3.64
3.55
4.17
6.82
5.78
3.82
6.51
6.31
7.68
6.78
28.41
6.51
6.04
73
283.9
Shares (diluted)M
347.1
374.9
435.6
478.9
535.4
542.6
533.5
620.5
634.8
622.5
281.2
3.06%
5.86%
24
9.01
Buyback yield%
3.81
5.71
8.66
10.16
8.27
7.59
7.19
8.51
7.73
8.22
6.27
7.73
7.98
83
0.426
D/E ratiox
0.767
0.665
0.610
0.605
0.585
0.536
0.497
0.542
0.576
0.500
1.528
0.536
0.581
46
39.19
Enterprise valuekr M
399.9
375.5
414.8
384.7
389.4
432.8
384.2
421.8
473.1
441.8
130.8
2.56%
0.29%
53
436.7
LT debtkr M
190.4
194.0
203.4
233.9
246.0
235.6
239.6
257.3
293.4
318.5
522.5
5.30%
6.49%
59
Cost of revenue
0.39%
0.99×
Operating expenses
0.66%
1.02×
Cash and investments
18.50%
Spread over hurdle
54.27%