64.45
Revenuekr M
118.7
120.5
122.4
124.5
128.4
134.6
138.5
144.0
152.1
158.9
67.23
4.36%
3.49%
88
13.41
Revenue growth%
27.15
26.02
25.08
24.10
23.08
21.99
22.24
21.49
20.45
22.70
22.47
21.99
22.89
61
29.59
Gross margin%
21.52
22.53
21.57
18.62
20.30
22.22
19.97
20.74
21.80
22.73
8.43
21.80
21.55
13
19.48
Operating margin%
13.66
13.82
13.47
14.99
17.67
20.43
18.08
19.00
20.66
22.94
18.47
20.43
17.88
60
17.52
Net margin%
4.53
3.86
4.15
1.20
3.20
0.81
2.76
4.00
1.39
0.40
10.61
1.39
2.98
19
16.38
P/E ratio (avg)x
15.94
17.71
19.39
17.44
17.41
17.52
16.22
16.40
17.83
18.43
7.496
17.52
17.48
31
31.05
EV/EBITx
40.83
47.59
55.59
58.89
59.14
68.59
75.05
73.54
85.20
85.46
18.40
75.05
63.86
19
8.16
FCF yield (avg)%
24.16
21.64
24.45
23.42
23.30
20.71
21.39
20.55
20.85
23.03
16.84
20.85
22.33
41
13.83
FCF margin%
31.46
31.67
32.92
32.71
33.00
31.85
33.31
31.23
32.74
35.37
18.11
32.74
32.72
8
1.620
FCF / Net incomex
0.406
0.434
0.513
0.596
0.628
0.614
0.669
0.659
0.772
0.737
1.408
0.669
0.621
91
27.36
ROIC%
21.85
20.57
22.44
23.87
26.08
23.98
26.16
24.93
24.92
24.34
8.27
24.92
24.16
8
27.95
Return on equity%
33.51
31.66
30.98
32.60
31.75
30.89
30.55
28.19
29.83
31.47
7.90
30.55
31.23
45
3.69
Return on assets%
9.66
7.25
8.12
9.31
8.65
6.95
8.20
6.72
4.76
6.96
26.00
6.95
7.69
15
29.01
EPSkr
11.21
11.67
9.96
9.03
9.71
8.31
7.89
8.39
8.88
9.34
32.25
(0.77%)
(2.96%)
—
23.10
EPS growth%
17.47
15.74
16.23
14.88
17.81
20.38
18.04
19.49
18.08
18.00
28.46
18.08
17.91
21
12.11
Bookvalue per shkr
11.48
11.38
10.05
10.06
9.68
8.38
8.59
7.43
6.72
6.33
17.37
(8.14%)
(5.05%)
—
26.21
FCF per sharekr
37.36
36.95
37.43
37.49
39.04
39.22
42.05
49.96
49.95
54.78
31.59
7.01%
3.39%
—
19.90
Dividend per shkr
28.01
25.53
24.54
25.24
22.11
22.69
22.91
21.74
19.44
16.52
39.23
(5.67%)
(5.57%)
—
5.91
Div yield (avg)%
12.11
10.24
9.20
10.88
12.39
13.61
14.61
15.03
14.76
12.46
22.70
14.61
12.43
15
28.49
Payout ratio%
17.45
19.26
20.56
22.27
23.04
22.91
20.84
17.94
16.82
15.58
22.81
17.94
19.91
24
2.001
Shares (diluted)M
2.569
2.725
3.104
3.201
3.269
3.281
3.289
3.444
3.646
4.220
2.048
5.24%
6.90%
48
29.13
Buyback yield%
17.93
16.46
13.47
15.40
14.15
11.19
9.41
12.40
12.64
12.96
12.07
12.40
13.21
58
0.441
D/E ratiox
0.778
0.830
0.774
0.733
0.804
0.876
0.958
0.947
0.908
0.988
1.174
0.947
0.853
94
52.92
Enterprise valuekr M
148.6
156.9
145.0
147.5
137.6
132.6
126.4
125.4
113.9
101.2
52.54
(5.96%)
(3.64%)
22
93.13
LT debtkr M
25.68
28.00
31.98
33.82
37.83
39.52
39.65
37.19
41.13
46.90
163.0
4.39%
6.46%
28
Cost of revenue
3.74%
1.02×
Operating expenses
2.78%
0.93×
Spread over hurdle
10.64%