116.0
Revenuekr M
58.85
63.85
68.10
72.30
76.09
82.39
90.04
97.10
105.5
111.2
120.3
7.88%
7.34%
80
3.33
Revenue growth%
12.31
13.40
11.02
8.39
6.05
6.95
7.41
7.05
9.32
11.89
29.82
7.41
8.85
59
19.20
Gross margin%
24.79
25.52
23.78
23.69
22.35
24.44
24.32
24.61
25.65
26.80
6.11
24.61
24.53
22
6.08
Operating margin%
6.99
4.51
4.99
2.39
2.18
4.05
2.18
0.40
0.40
0.40
29.96
0.40
2.29
87
28.99
Net margin%
13.53
15.59
15.69
15.54
13.10
11.11
12.84
12.71
14.68
15.96
22.56
12.84
14.10
39
12.58
P/E ratio (avg)x
15.94
15.34
14.05
13.89
13.90
13.13
14.59
14.46
12.85
13.17
32.92
13.17
13.97
49
14.74
EV/EBITx
7.874
8.916
9.732
11.02
11.11
12.55
12.17
12.88
15.00
14.49
13.10
12.88
11.64
23
4.88
FCF yield (avg)%
24.89
23.66
21.86
22.90
22.71
24.62
23.69
24.42
23.64
20.86
20.15
23.69
23.65
11
29.65
FCF margin%
7.15
8.52
7.45
7.16
9.38
10.12
9.84
7.11
5.51
8.19
3.86
8.19
7.82
22
1.309
FCF / Net incomex
0.552
0.604
0.597
0.661
0.738
0.800
0.749
0.736
0.758
0.745
1.530
0.749
0.737
44
20.19
ROIC%
1.59
0.40
1.26
0.40
0.62
0.40
0.48
3.45
3.80
5.91
19.15
3.45
0.94
32
11.65
Return on equity%
17.91
18.50
16.39
16.50
19.04
20.00
21.41
18.44
19.43
16.95
17.40
19.43
18.47
36
18.64
Return on assets%
25.33
24.97
26.57
26.50
28.70
31.14
31.79
31.17
33.33
30.37
18.98
31.17
29.54
89
0.33
EPSkr
0.42
0.37
0.36
0.39
0.40
0.43
0.40
0.43
0.38
0.34
0.36
(2.85%)
(2.64%)
—
28.80
EPS growth%
30.43
32.50
31.82
30.59
30.68
30.78
31.36
32.22
33.67
31.55
16.23
31.55
31.45
29
1.64
Bookvalue per shkr
0.83
0.85
0.87
0.95
1.00
1.10
1.23
1.31
1.41
1.35
0.41
6.19%
4.54%
—
0.32
FCF per sharekr
0.92
0.91
0.88
0.86
0.93
1.04
0.99
0.91
0.83
0.78
1.50
(3.31%)
(0.74%)
—
1.55
Dividend per shkr
1.25
1.28
1.46
1.67
1.61
1.50
1.66
1.68
1.60
1.67
0.70
0.73%
2.52%
—
29.87
Div yield (avg)%
19.38
17.17
19.50
16.84
14.32
13.61
13.67
15.46
13.14
15.72
19.31
13.67
15.59
15
19.10
Payout ratio%
20.36
21.49
18.84
16.01
15.56
17.54
20.22
18.76
20.91
18.69
11.88
18.76
18.80
47
50.03
Shares (diluted)M
40.96
39.66
38.49
37.18
38.17
40.00
35.84
36.73
35.26
37.90
50.48
(0.14%)
(1.18%)
51
14.19
Buyback yield%
13.65
12.63
12.90
12.01
11.53
9.60
10.37
8.41
9.66
8.41
25.42
9.60
10.95
12
0.885
D/E ratiox
1.886
1.917
1.844
1.991
2.330
2.279
2.346
2.637
2.508
2.397
1.213
2.397
2.305
93
107.9
Enterprise valuekr M
62.53
71.20
78.57
77.35
85.51
85.91
91.90
98.07
106.6
111.7
50.65
5.49%
6.87%
82
69.89
LT debtkr M
95.94
98.46
104.9
99.57
112.2
132.2
153.9
170.6
184.7
207.6
18.73
13.10%
8.29%
64
Cost of revenue
7.34%
1.00×
Operating expenses
7.06%
0.97×
Goodwill & intangibles
16.89%
Spread over hurdle
(0.49%)