150.0
Revenuekr M
316.5
341.0
361.3
377.8
400.1
431.4
452.2
480.2
504.8
546.4
166.1
6.43%
6.25%
76
19.58
Revenue growth%
13.34
13.22
14.96
12.35
9.37
11.26
11.55
12.71
9.85
8.34
9.36
11.26
11.95
18
9.83
Gross margin%
23.43
22.08
21.38
22.70
20.09
18.23
17.52
17.55
19.33
16.36
9.34
17.55
19.71
64
3.52
Operating margin%
20.96
23.27
26.00
24.61
23.12
20.20
21.39
20.70
22.98
21.87
22.41
21.39
22.42
12
12.16
Net margin%
9.51
10.28
8.56
5.79
3.00
1.17
0.40
1.64
0.40
0.40
15.60
0.40
2.32
92
7.832
P/E ratio (avg)x
40.67
47.67
47.77
54.36
52.98
61.00
68.34
80.03
78.87
86.45
16.00
78.87
57.68
85
15.13
EV/EBITx
23.30
22.48
22.39
21.12
22.70
24.56
22.16
24.50
26.90
27.77
6.861
24.56
23.00
18
24.65
FCF yield (avg)%
15.06
14.56
13.39
12.61
9.95
12.49
13.41
12.38
14.67
15.54
15.07
13.41
13.40
7
14.24
FCF margin%
34.38
31.64
32.38
33.28
35.88
38.85
41.49
38.98
37.55
34.95
2.90
38.85
35.42
78
0.560
FCF / Net incomex
0.318
0.351
0.371
0.389
0.365
0.411
0.387
0.356
0.346
0.350
1.287
0.356
0.360
31
10.60
ROIC%
23.61
21.92
20.33
18.04
17.62
16.31
16.00
16.95
15.89
18.88
10.16
16.31
17.83
55
21.15
Return on equity%
8.82
9.38
12.35
10.58
7.86
9.55
7.23
7.30
4.30
3.21
22.48
7.23
8.34
25
15.48
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.70
2.34
4.24
5.36
7.91
14.14
4.24
1.05
7
12.39
EPSkr
15.06
16.05
16.37
17.70
18.99
16.47
14.73
12.97
11.63
12.12
12.76
(8.59%)
(1.62%)
—
2.16
EPS growth%
23.35
22.80
24.73
23.50
23.41
24.04
25.56
26.54
25.71
27.28
17.30
25.71
24.38
17
18.51
Bookvalue per shkr
15.10
15.28
17.53
18.03
17.86
20.53
19.76
19.35
20.63
20.79
9.93
3.09%
4.55%
—
8.98
FCF per sharekr
14.55
15.64
18.29
20.36
21.70
22.93
26.65
26.81
31.22
34.53
17.74
9.74%
10.25%
—
6.17
Dividend per shkr
3.19
3.12
3.45
3.65
3.53
3.63
3.77
3.70
4.34
4.26
5.94
3.85%
2.34%
—
11.93
Div yield (avg)%
7.42
9.03
10.68
12.50
10.98
12.14
10.41
10.37
7.61
6.27
16.70
10.37
10.39
23
19.98
Payout ratio%
3.23
1.93
4.23
3.13
2.10
5.00
5.45
5.98
4.64
3.68
24.01
5.00
3.96
93
27.24
Shares (diluted)M
21.58
22.16
23.30
24.55
24.25
25.26
26.54
24.59
22.07
23.52
26.92
(0.61%)
(0.43%)
59
19.18
Buyback yield%
16.97
15.50
17.11
19.45
17.55
18.41
17.53
18.09
20.61
19.91
25.22
18.41
17.82
30
0.788
D/E ratiox
1.330
1.572
1.879
2.124
2.486
2.689
2.903
3.264
3.747
3.690
1.448
3.264
2.587
22
358.1
Enterprise valuekr M
313.1
313.2
370.7
414.2
412.3
392.0
454.9
527.7
565.4
555.2
229.3
6.13%
6.91%
31
289.4
LT debtkr M
35.26
37.78
37.41
39.78
40.74
46.49
52.29
52.70
62.10
65.66
432.3
10.01%
8.35%
27
Cost of revenue
6.35%
1.01×
Operating expenses
6.64%
1.04×
Spread over hurdle
18.79%