166.2
Revenuekr M
200.5
206.2
204.8
206.9
212.6
210.8
217.7
216.7
224.5
223.1
172.4
0.97%
0.98%
74
20.79
Revenue growth%
33.76
32.74
30.97
30.86
28.80
26.62
24.60
25.18
26.11
23.62
7.77
25.18
27.71
37
14.24
Gross margin%
7.47
5.78
4.71
6.88
7.38
6.65
8.50
9.59
8.28
9.85
18.92
8.50
7.43
47
12.59
Operating margin%
24.42
22.98
25.09
23.90
22.27
21.42
19.91
17.62
17.25
17.38
3.18
17.62
21.85
51
9.87
Net margin%
33.96
33.34
34.76
37.33
34.65
32.29
35.15
33.76
36.40
39.21
18.73
35.15
34.71
6
33.79
P/E ratio (avg)x
34.10
36.84
37.44
36.05
36.64
42.37
43.73
46.62
53.93
53.50
28.00
46.62
39.91
86
31.29
EV/EBITx
29.71
31.61
34.84
33.41
38.53
41.36
44.35
45.51
50.12
48.21
24.00
45.51
39.94
7
4.31
FCF yield (avg)%
30.80
29.78
31.66
34.53
37.07
37.41
34.48
37.03
34.40
32.52
6.85
34.48
34.44
46
16.71
FCF margin%
22.91
25.54
22.73
24.50
27.40
24.63
24.77
27.77
29.54
27.47
2.84
27.47
25.15
69
1.136
FCF / Net incomex
0.612
0.562
0.558
0.551
0.473
0.501
0.530
0.454
0.472
0.417
1.650
0.472
0.516
33
23.62
ROIC%
7.53
6.66
7.48
4.57
3.43
2.19
2.01
3.73
4.01
6.97
11.65
3.73
4.29
89
29.48
Return on equity%
11.53
11.04
8.26
10.83
13.29
14.22
12.24
13.76
14.46
11.51
23.26
13.76
11.89
89
12.14
Return on assets%
20.00
18.55
17.31
14.75
13.13
12.03
10.56
8.01
8.46
9.18
24.80
9.18
12.58
32
2.70
EPSkr
1.26
1.24
1.08
1.13
1.09
1.15
1.01
0.99
0.94
0.84
2.96
(5.11%)
(5.20%)
—
19.30
EPS growth%
6.15
4.18
1.97
3.22
2.12
0.40
1.16
4.15
6.06
6.56
23.53
4.15
3.68
56
2.02
Bookvalue per shkr
3.26
3.72
3.67
3.84
4.13
4.16
4.63
4.74
5.03
5.87
3.18
7.27%
6.19%
—
3.67
FCF per sharekr
2.02
2.01
2.42
2.75
2.73
2.83
2.75
3.10
3.64
4.35
2.26
9.76%
7.98%
—
0.53
Dividend per shkr
1.67
1.73
1.64
1.82
1.97
1.90
1.99
1.92
1.70
1.79
2.04
(1.87%)
1.12%
—
25.52
Div yield (avg)%
3.28
6.13
5.95
3.50
2.49
0.40
0.40
1.32
1.58
0.40
24.30
0.40
2.03
53
14.79
Payout ratio%
22.79
20.57
22.41
21.73
21.78
20.80
18.70
20.25
17.73
20.70
7.19
20.25
20.75
56
19.59
Shares (diluted)M
29.22
35.23
35.09
34.17
41.00
42.27
44.15
43.93
51.30
56.20
19.68
6.51%
7.43%
67
18.82
Buyback yield%
5.06
5.51
4.81
2.44
0.79
3.64
2.35
2.91
5.87
5.69
8.01
3.64
4.22
28
0.280
D/E ratiox
1.315
1.300
1.413
1.559
1.725
1.694
1.557
1.544
1.759
1.599
1.179
1.599
1.558
64
98.42
Enterprise valuekr M
217.3
238.3
251.3
254.7
294.6
300.7
294.1
350.8
394.6
434.1
36.42
8.06%
7.03%
81
199.2
LT debtkr M
113.8
118.5
126.3
121.8
113.3
107.2
108.8
96.44
102.5
96.80
152.8
(3.10%)
(2.75%)
32
Cost of revenue
0.97%
1.00×
Operating expenses
1.08%
1.01×
Cash and investments
16.75%
Goodwill & intangibles
15.38%
Spread over hurdle
(2.68%)