87.04
Revenuekr M
467.1
489.4
504.3
521.2
552.3
575.7
586.2
609.4
646.4
658.0
93.85
3.57%
3.65%
15
2.16
Revenue growth%
31.40
33.17
35.30
36.90
39.78
38.42
38.96
36.96
34.93
36.04
16.12
36.96
36.47
21
7.12
Gross margin%
5.25
7.98
9.01
6.12
5.95
7.00
6.34
6.42
6.31
6.08
14.73
6.34
6.33
27
12.85
Operating margin%
16.65
19.01
21.82
21.62
19.61
17.89
20.49
18.35
17.45
19.78
10.97
18.35
19.31
59
12.30
Net margin%
18.90
16.92
17.80
15.46
17.01
15.89
17.91
20.40
20.97
23.11
26.13
20.40
17.85
85
11.91
P/E ratio (avg)x
27.07
28.83
31.72
34.98
31.66
34.75
31.98
35.36
32.01
30.72
17.93
32.01
31.85
45
12.30
EV/EBITx
30.03
31.90
28.13
31.11
29.79
30.18
26.98
25.86
26.02
24.49
35.07
26.02
28.96
20
29.90
FCF yield (avg)%
13.35
13.56
13.86
16.67
15.17
13.95
11.09
12.88
12.20
12.33
8.03
12.33
13.46
59
9.41
FCF margin%
4.36
1.45
1.12
2.45
4.60
3.76
2.94
0.82
3.32
1.20
3.89
2.94
2.70
63
1.280
FCF / Net incomex
1.351
1.512
1.573
1.670
1.719
1.910
2.317
2.280
2.647
2.763
0.318
2.317
1.814
37
15.10
ROIC%
30.01
31.79
30.52
31.13
32.41
31.46
33.49
34.89
32.22
34.56
9.75
33.49
32.01
63
5.35
Return on equity%
24.21
26.73
29.70
31.54
33.85
31.21
33.69
31.70
29.14
30.46
18.05
31.21
30.84
92
5.69
Return on assets%
27.39
29.89
32.85
30.25
30.67
28.24
25.90
25.73
24.25
25.96
29.97
25.90
27.82
77
4.22
EPSkr
3.34
3.62
4.04
4.49
4.51
4.98
4.99
5.00
4.67
4.71
4.63
0.90%
4.28%
—
12.86
EPS growth%
24.10
24.96
23.26
25.30
28.30
27.72
30.55
28.65
28.27
25.36
3.59
28.27
26.54
37
2.20
Bookvalue per shkr
4.48
4.76
4.77
4.79
4.55
4.91
5.61
6.06
6.33
6.99
1.03
8.96%
5.21%
—
2.41
FCF per sharekr
1.28
1.23
1.33
1.39
1.65
1.69
1.81
1.81
2.08
2.12
3.94
5.13%
6.54%
—
1.18
Dividend per shkr
1.24
1.33
1.30
1.33
1.27
1.32
1.40
1.56
1.71
1.56
3.34
4.18%
3.42%
—
28.34
Div yield (avg)%
3.57
2.49
0.40
1.60
2.75
5.15
6.13
6.69
7.83
6.29
25.73
6.29
4.36
65
17.60
Payout ratio%
20.65
19.15
20.37
22.05
20.68
21.66
23.69
21.58
19.51
21.13
4.66
21.58
20.90
42
59.13
Shares (diluted)M
63.64
59.37
59.54
64.11
72.49
69.84
79.80
73.18
67.03
66.77
60.86
(1.63%)
0.89%
85
26.32
Buyback yield%
1.44
0.40
0.40
1.94
0.86
2.37
4.45
4.64
5.42
5.64
29.82
4.64
2.15
11
1.668
D/E ratiox
1.036
1.035
1.122
1.138
0.977
0.936
0.943
0.942
0.911
0.996
0.362
0.942
0.986
66
313.7
Enterprise valuekr M
382.4
421.8
491.2
476.6
524.7
583.1
568.2
623.2
642.2
758.5
482.1
7.65%
8.99%
88
72.64
LT debtkr M
555.4
632.8
710.7
699.9
690.2
759.5
731.5
802.8
922.8
962.8
238.6
6.88%
6.12%
12
Cost of revenue
3.65%
1.00×
Operating expenses
4.36%
1.07×
Cash and investments
19.07%
Spread over hurdle
12.51%