176.7
Revenuekr M
206.3
219.2
225.0
231.2
244.3
255.7
272.3
278.9
294.8
311.2
180.3
4.96%
4.80%
22
19.42
Revenue growth%
5.51
6.71
9.67
10.10
9.53
8.20
6.06
5.18
6.06
5.56
20.23
6.06
6.39
32
11.28
Gross margin%
0.55
0.40
3.19
3.72
1.71
0.40
0.40
2.55
1.08
0.40
27.23
0.40
0.81
78
13.61
Operating margin%
0.42
0.45
0.40
3.40
1.59
4.12
4.95
1.99
4.07
5.71
3.06
4.12
2.69
63
29.02
Net margin%
8.90
10.19
10.58
11.91
11.26
11.58
13.76
14.18
14.55
17.09
20.87
14.18
11.74
84
33.72
P/E ratio (avg)x
20.75
21.31
21.53
20.89
22.85
24.28
26.85
29.68
32.61
32.32
37.18
29.68
23.56
95
10.53
EV/EBITx
22.98
26.54
30.64
29.96
31.42
30.00
29.32
28.47
32.17
35.64
31.55
30.00
29.98
5
2.01
FCF yield (avg)%
8.44
10.75
8.64
8.04
7.53
10.41
10.59
13.59
14.01
12.48
25.34
12.48
10.50
47
22.86
FCF margin%
24.48
26.70
26.10
28.84
30.99
31.06
31.23
32.29
31.37
32.52
3.08
31.37
31.03
6
1.074
FCF / Net incomex
0.352
0.359
0.337
0.332
0.334
0.300
0.291
0.266
0.230
0.229
1.199
0.266
0.316
36
9.18
ROIC%
3.66
4.94
2.47
0.40
0.40
2.53
3.92
4.60
3.06
1.01
11.59
3.06
2.79
43
17.58
Return on equity%
6.55
8.70
7.04
8.32
7.24
7.42
8.13
11.06
9.01
7.80
26.99
8.13
7.97
35
11.75
Return on assets%
21.20
20.73
20.47
22.02
23.02
22.74
22.29
22.77
21.01
19.17
25.92
22.29
21.61
89
1.19
EPSkr
1.58
1.72
1.93
2.21
2.30
2.56
2.42
2.83
3.03
3.34
1.24
7.70%
9.17%
—
24.94
EPS growth%
5.54
4.18
6.58
5.33
3.91
4.33
1.79
2.87
0.57
2.21
9.65
2.21
4.05
80
0.72
Bookvalue per shkr
1.30
1.44
1.48
1.62
1.91
2.07
2.44
2.44
2.91
2.91
0.41
8.75%
9.79%
—
1.12
FCF per sharekr
0.53
0.53
0.52
0.56
0.55
0.56
0.50
0.46
0.44
0.44
0.44
(4.36%)
(2.43%)
—
0.50
Dividend per shkr
0.73
0.79
0.82
0.75
0.81
0.72
0.66
0.70
0.72
0.75
0.96
(1.50%)
1.16%
—
21.04
Div yield (avg)%
6.95
9.37
11.36
11.93
14.26
12.86
9.92
7.74
10.60
10.27
11.29
10.27
10.43
91
25.61
Payout ratio%
6.39
4.12
6.86
7.55
8.26
5.46
4.65
6.81
4.52
4.05
2.81
4.65
5.92
44
127.4
Shares (diluted)M
160.9
178.0
181.9
217.4
227.1
271.6
293.8
353.9
377.9
446.5
123.8
14.48%
12.34%
13
10.77
Buyback yield%
8.13
7.23
10.04
10.01
10.91
10.35
10.29
9.45
6.64
6.08
20.95
9.45
9.73
67
0.940
D/E ratiox
1.694
1.832
2.142
2.457
2.367
2.725
3.135
3.468
3.288
3.160
0.231
3.160
2.591
64
68.76
Enterprise valuekr M
332.9
391.9
412.4
397.9
463.4
487.3
505.8
508.7
541.7
619.2
22.49
5.97%
7.20%
64
37.24
LT debtkr M
180.2
180.8
167.9
170.5
154.0
140.5
146.7
154.4
163.3
139.9
151.7
(1.89%)
(2.05%)
32
Cost of revenue
4.72%
0.99×
Operating expenses
5.13%
1.03×
Property and equipment
15.25%
Return on capital
156.56%
Spread over hurdle
149.01%