29.58
Revenuekr M
140.5
142.1
148.9
154.9
156.4
163.8
167.0
167.4
171.8
172.1
31.63
1.93%
2.34%
43
2.11
Revenue growth%
25.54
26.29
28.31
29.42
31.73
30.45
29.32
30.18
30.87
29.18
16.62
30.18
29.37
78
24.38
Gross margin%
8.65
8.39
9.71
7.28
4.44
3.84
1.91
2.90
2.68
4.88
28.87
2.90
4.66
74
16.24
Operating margin%
19.55
20.84
20.01
20.20
21.01
20.48
21.85
22.83
22.98
23.65
26.55
22.83
20.92
81
16.19
Net margin%
12.99
12.00
9.61
8.91
10.79
9.70
11.32
11.67
13.66
13.04
6.71
11.67
11.50
62
20.63
P/E ratio (avg)x
34.10
34.62
35.02
40.34
43.45
48.02
55.05
55.95
64.59
72.21
21.57
55.95
45.74
45
11.39
EV/EBITx
12.50
12.54
13.84
16.41
17.16
17.70
20.74
21.91
24.67
26.66
29.03
21.91
17.43
9
19.33
FCF yield (avg)%
29.14
30.54
30.88
32.36
32.14
33.01
34.37
32.67
30.38
29.61
18.43
32.67
31.51
50
7.18
FCF margin%
21.66
22.17
23.78
21.39
22.24
22.89
20.12
20.83
19.44
18.51
9.32
20.12
21.53
54
1.138
FCF / Net incomex
0.156
0.155
0.151
0.163
0.172
0.175
0.175
0.166
0.180
0.194
0.594
0.175
0.169
32
10.93
ROIC%
6.67
6.05
7.56
7.36
6.00
6.40
4.63
5.60
4.75
4.99
26.90
4.99
6.02
37
19.90
Return on equity%
6.54
9.40
9.73
7.18
4.80
7.57
6.33
3.93
2.43
4.99
27.31
4.99
6.43
80
19.48
Return on assets%
21.22
19.64
21.15
20.47
17.86
17.54
17.23
14.74
14.48
16.49
10.74
16.49
17.70
32
1.53
EPSkr
1.62
1.80
1.92
1.93
2.07
2.26
2.28
2.63
2.78
3.03
1.62
7.89%
5.83%
—
26.88
EPS growth%
1.68
3.11
3.43
3.19
1.97
3.86
3.11
1.41
3.14
4.86
23.87
3.14
3.13
94
1.50
Bookvalue per shkr
0.75
0.87
0.90
0.92
0.95
1.05
1.16
1.27
1.24
1.34
1.29
7.17%
6.29%
—
0.56
FCF per sharekr
0.53
0.59
0.55
0.54
0.57
0.62
0.60
0.59
0.63
0.67
0.59
3.28%
2.70%
—
0.96
Dividend per shkr
1.22
1.42
1.49
1.67
1.93
2.13
2.14
2.07
1.96
1.85
0.79
(0.76%)
4.16%
—
7.72
Div yield (avg)%
16.86
18.99
20.10
22.88
23.03
24.88
25.66
25.91
26.80
27.52
8.88
25.91
23.96
66
23.33
Payout ratio%
14.82
12.10
13.65
11.47
12.09
13.14
10.35
9.16
7.48
5.52
17.68
9.16
11.78
46
43.30
Shares (diluted)M
43.32
46.87
43.21
47.53
51.19
53.86
58.00
54.54
56.56
58.36
43.18
2.66%
4.09%
7
13.52
Buyback yield%
18.29
21.25
24.02
26.47
24.43
24.18
22.84
22.37
21.41
22.37
4.92
22.37
22.61
77
1.343
D/E ratiox
1.540
1.662
1.955
2.198
2.223
2.348
2.261
2.624
2.828
3.021
0.870
2.624
2.242
70
34.00
Enterprise valuekr M
116.3
128.5
130.9
133.2
148.8
157.6
164.3
153.8
140.6
138.1
108.6
(1.48%)
0.61%
33
141.2
LT debtkr M
40.21
41.25
47.30
47.61
48.34
48.38
53.12
60.08
63.12
60.08
88.83
4.44%
3.65%
12
Cost of revenue
2.24%
0.99×
Operating expenses
2.50%
1.02×
Goodwill & intangibles
16.15%
Property and equipment
16.06%
Spread over hurdle
(1.27%)