436.7
Revenuekr M
415.2
417.2
426.2
418.7
427.3
437.9
445.9
450.7
443.2
449.4
457.6
1.01%
0.62%
29
7.22
Revenue growth%
4.16
5.69
7.14
7.58
6.84
5.04
4.37
4.79
5.61
4.27
19.96
4.79
5.32
33
12.51
Gross margin%
20.99
23.97
25.21
23.34
22.20
23.45
24.03
22.90
19.94
17.62
3.19
22.90
23.12
43
6.28
Operating margin%
15.59
14.19
13.61
11.46
13.62
13.52
12.37
12.38
9.92
7.93
18.30
12.37
12.95
20
6.07
Net margin%
15.18
18.03
15.92
15.82
15.70
17.19
16.60
19.28
16.91
17.15
10.47
17.15
16.75
36
25.05
P/E ratio (avg)x
20.13
22.56
25.10
28.67
29.88
32.59
34.28
34.86
37.64
42.18
27.95
34.86
31.23
33
33.26
EV/EBITx
27.35
26.63
28.81
31.08
30.30
32.90
35.38
31.51
32.73
36.20
10.23
32.90
31.30
57
13.20
FCF yield (avg)%
16.63
14.40
16.35
18.18
17.21
17.29
15.17
12.44
14.05
15.26
24.57
15.17
15.81
7
14.64
FCF margin%
14.50
13.55
11.49
9.78
12.18
11.35
10.78
10.15
7.71
6.28
2.82
10.15
11.06
74
1.708
FCF / Net incomex
0.292
0.267
0.272
0.301
0.297
0.319
0.317
0.321
0.316
0.343
0.556
0.319
0.309
82
21.56
ROIC%
6.18
7.09
6.58
4.74
5.41
7.98
6.05
8.50
7.57
7.30
3.01
7.57
6.84
62
3.00
Return on equity%
23.44
23.10
24.77
27.61
25.52
26.62
25.19
24.27
26.29
27.82
21.28
26.29
25.35
50
8.90
Return on assets%
12.54
10.07
12.98
13.28
11.86
11.16
12.91
12.19
11.70
11.61
17.46
11.70
12.02
32
3.81
EPSkr
2.88
2.81
2.70
2.93
2.80
2.61
2.52
2.56
2.25
2.21
4.15
(4.64%)
(1.95%)
—
28.91
EPS growth%
0.50
0.51
3.02
3.82
5.88
3.50
4.09
3.59
2.57
0.52
12.15
3.50
3.26
20
3.80
Bookvalue per shkr
1.75
1.90
2.07
2.32
2.10
1.96
2.22
2.09
1.98
1.94
4.59
(1.62%)
1.05%
—
4.26
FCF per sharekr
5.27
6.11
6.41
6.66
6.64
6.46
6.52
6.78
7.08
7.61
4.27
2.77%
4.72%
—
2.23
Dividend per shkr
4.21
4.53
4.58
4.19
4.30
4.20
4.55
4.07
4.39
3.81
4.42
(2.38%)
(1.55%)
—
3.75
Div yield (avg)%
9.06
7.62
9.37
9.97
7.50
4.75
3.80
1.43
0.40
0.40
5.56
1.43
6.13
44
27.99
Payout ratio%
15.25
15.90
15.11
16.15
17.23
19.17
18.90
17.81
20.03
22.99
21.63
19.17
17.52
57
81.18
Shares (diluted)M
125.3
145.6
169.8
197.7
202.7
225.0
267.3
295.8
310.2
332.5
77.95
10.41%
12.21%
8
8.31
Buyback yield%
20.37
18.80
20.46
17.95
19.88
18.61
20.12
19.24
19.64
18.93
20.52
19.24
19.44
79
0.321
D/E ratiox
1.093
1.234
1.197
1.394
1.630
1.641
1.657
1.653
1.976
2.114
0.420
1.657
1.636
77
486.0
Enterprise valuekr M
24.92
25.85
26.20
25.06
23.09
21.23
18.92
19.75
19.66
20.78
425.4
(2.08%)
(1.51%)
17
452.6
LT debtkr M
263.0
257.4
272.2
258.5
283.1
274.5
266.0
306.4
356.9
402.0
331.3
7.27%
6.08%
40
Cost of revenue
0.43%
0.98×
Operating expenses
1.26%
1.07×
Property and equipment
21.83%
Spread over hurdle
48.65%