194.9
Revenuekr M
131.8
141.4
153.7
165.3
175.0
187.5
202.2
219.6
233.2
252.4
215.7
7.59%
7.50%
22
26.98
Revenue growth%
17.41
15.65
18.41
21.21
20.69
19.27
17.68
20.48
19.12
20.10
20.20
19.27
19.20
92
29.81
Gross margin%
8.08
9.60
10.74
7.87
5.76
6.93
7.79
7.35
4.36
4.15
28.67
6.93
7.57
74
24.95
Operating margin%
27.02
24.18
23.72
24.15
21.96
19.39
17.75
16.66
18.37
19.89
29.09
18.37
20.93
52
6.29
Net margin%
9.16
11.91
12.90
10.19
12.02
10.03
7.50
6.02
8.22
6.71
23.24
7.50
9.59
44
6.160
P/E ratio (avg)x
47.68
49.35
47.78
46.82
45.76
53.54
60.56
64.59
63.04
65.59
20.38
63.04
51.44
56
8.547
EV/EBITx
14.54
13.60
12.22
12.53
12.04
12.70
12.79
11.81
12.24
12.93
35.01
12.70
12.62
74
17.19
FCF yield (avg)%
24.41
23.17
24.81
24.14
22.38
24.72
22.96
20.45
19.27
21.77
19.07
21.77
23.07
68
19.65
FCF margin%
4.92
7.43
7.34
6.93
8.74
11.72
9.59
12.17
9.57
9.35
26.64
9.59
9.05
52
0.739
FCF / Net incomex
1.378
1.284
1.219
1.182
1.046
1.167
1.081
1.171
1.160
1.271
1.723
1.167
1.176
73
9.05
ROIC%
8.39
6.45
4.73
3.85
1.37
0.40
1.04
1.30
0.40
1.79
16.36
1.04
1.58
80
26.71
Return on equity%
25.54
23.09
20.19
19.25
18.23
21.03
24.00
21.94
24.59
23.76
13.98
23.76
22.51
81
22.49
Return on assets%
7.72
9.97
12.11
13.68
12.99
10.47
7.62
9.42
11.58
9.22
7.39
9.42
10.22
89
0.56
EPSkr
0.71
0.71
0.77
0.86
0.96
0.91
0.93
0.95
1.04
1.00
0.59
0.84%
3.05%
—
16.58
EPS growth%
7.79
9.75
11.61
11.27
12.34
14.27
15.64
14.36
14.73
13.26
12.47
14.36
12.80
67
0.35
Bookvalue per shkr
0.60
0.65
0.62
0.59
0.58
0.62
0.64
0.59
0.63
0.64
0.34
2.04%
0.27%
—
1.23
FCF per sharekr
0.97
1.09
1.16
1.20
1.25
1.27
1.38
1.43
1.33
1.24
0.57
(0.12%)
1.66%
—
0.95
Dividend per shkr
1.03
1.13
1.16
1.20
1.16
1.26
1.40
1.38
1.37
1.39
1.11
3.75%
4.08%
—
16.83
Div yield (avg)%
19.89
17.39
19.43
20.97
19.12
17.50
14.66
17.55
15.05
13.62
7.63
15.05
17.52
11
10.51
Payout ratio%
30.41
30.40
29.95
32.26
34.43
34.77
33.94
36.29
34.70
35.36
14.96
34.77
34.18
7
48.66
Shares (diluted)M
65.83
69.71
71.34
81.22
83.19
90.57
87.01
89.32
87.98
98.28
46.64
3.39%
5.09%
40
27.17
Buyback yield%
7.22
5.26
5.02
7.45
6.15
3.50
4.77
4.67
4.74
2.09
10.42
4.67
4.90
36
0.376
D/E ratiox
1.919
2.228
2.541
2.949
3.332
3.481
3.585
4.042
4.153
4.114
1.133
4.042
3.406
38
94.15
Enterprise valuekr M
171.0
169.3
187.0
204.1
208.4
210.7
216.6
226.7
246.9
233.6
76.46
2.31%
2.79%
45
114.5
LT debtkr M
116.8
139.4
160.6
159.7
173.7
168.9
174.4
204.4
234.4
252.2
118.0
7.74%
8.60%
86
Cost of revenue
7.75%
1.02×
Operating expenses
7.48%
1.00×
Goodwill & intangibles
22.12%
Cash and investments
15.57%
Property and equipment
14.77%
Spread over hurdle
10.97%