477.3
Revenuekr M
580.2
571.7
574.4
576.5
577.1
575.8
591.4
598.9
607.0
603.5
517.3
0.90%
0.65%
27
8.59
Revenue growth%
18.12
16.90
17.39
20.32
23.09
25.19
23.35
21.75
20.55
22.75
5.23
22.75
21.15
15
18.62
Gross margin%
21.37
23.61
24.84
24.91
22.21
23.77
20.77
22.48
25.12
26.80
23.59
23.77
23.69
60
5.03
Operating margin%
15.29
17.41
15.41
12.75
11.12
14.09
11.83
9.57
7.40
7.13
16.86
9.57
12.29
21
12.83
Net margin%
20.04
18.80
20.14
20.48
18.56
20.34
22.49
24.16
21.47
24.46
25.60
22.49
20.41
13
32.30
P/E ratio (avg)x
25.39
22.77
23.65
22.13
22.73
24.44
26.74
29.47
31.24
30.81
21.61
29.47
24.92
76
14.96
EV/EBITx
19.30
18.73
20.97
23.12
22.09
24.67
25.23
27.68
31.03
28.64
25.26
27.68
23.89
74
3.37
FCF yield (avg)%
22.38
23.55
22.94
21.66
23.09
21.81
22.18
19.75
22.46
24.90
27.47
22.18
22.42
8
15.00
FCF margin%
26.41
28.18
26.64
28.37
28.75
26.46
27.06
24.26
26.64
25.29
9.39
26.46
26.64
40
0.324
FCF / Net incomex
1.656
1.836
2.033
1.893
1.875
1.862
1.698
1.554
1.499
1.361
0.696
1.554
1.767
26
4.82
ROIC%
25.91
26.12
24.79
27.20
27.09
29.56
32.39
29.85
28.02
26.38
10.09
29.56
27.15
11
6.04
Return on equity%
25.77
25.79
24.08
23.60
25.73
25.25
27.27
26.83
27.94
27.22
12.08
27.22
25.78
67
18.89
Return on assets%
0.97
2.35
2.64
1.89
1.50
0.40
2.09
0.40
0.40
1.39
8.59
0.40
1.44
31
7.64
EPSkr
18.64
18.97
21.80
25.04
27.65
29.86
31.04
29.74
33.78
37.92
7.81
6.52%
7.50%
—
3.72
EPS growth%
0.40
0.40
0.40
0.40
0.40
2.70
0.90
0.40
2.14
0.44
5.67
0.90
0.40
59
9.50
Bookvalue per shkr
6.88
7.28
6.32
6.65
7.09
7.05
6.16
5.51
5.24
5.03
9.44
(6.66%)
(2.58%)
—
19.19
FCF per sharekr
8.29
8.82
9.68
9.51
9.40
8.53
8.64
7.57
8.24
8.21
19.79
(2.66%)
(1.21%)
—
4.91
Dividend per shkr
5.04
5.14
5.91
6.05
6.42
6.54
6.53
6.90
6.98
7.13
3.34
2.13%
4.07%
—
14.25
Div yield (avg)%
6.33
5.49
3.15
0.40
0.61
0.40
0.96
3.56
4.46
6.73
2.65
3.56
3.36
54
7.36
Payout ratio%
27.17
25.44
27.77
27.38
27.45
29.47
30.27
30.05
29.00
27.95
14.68
29.47
27.86
31
13.27
Shares (diluted)M
18.47
20.73
23.47
28.07
33.29
34.36
34.41
39.19
42.87
51.35
13.28
9.05%
10.94%
79
11.60
Buyback yield%
2.34
0.91
3.26
1.89
1.80
0.43
0.40
0.40
2.34
2.64
15.35
0.43
1.84
53
0.425
D/E ratiox
1.431
1.614
1.879
1.901
1.941
2.014
1.944
1.835
2.073
2.002
1.508
2.002
1.921
79
230.8
Enterprise valuekr M
111.2
102.9
116.4
133.4
138.1
127.9
137.4
130.1
149.6
161.1
272.9
3.13%
4.86%
92
303.5
LT debtkr M
142.3
160.7
161.8
158.0
185.6
178.9
176.6
196.4
195.6
216.7
19.61
3.14%
5.79%
93
Cost of revenue
0.86%
1.02×
Operating expenses
0.17%
0.95×
Cash and investments
15.50%
Spread over hurdle
23.14%