257.1
Revenuekr M
216.5
235.8
257.7
276.7
292.2
310.7
328.1
352.7
379.5
400.3
279.6
6.50%
7.27%
90
28.95
Revenue growth%
5.73
5.09
3.37
0.68
2.97
5.31
4.45
5.98
4.37
4.72
9.25
4.72
4.59
53
18.82
Gross margin%
2.95
0.40
0.40
0.40
0.40
2.39
0.60
3.04
5.80
3.28
22.75
3.04
1.50
73
22.69
Operating margin%
17.29
18.94
17.79
19.07
16.81
14.43
14.90
13.16
15.44
14.60
13.04
14.60
16.12
29
28.44
Net margin%
4.88
7.11
8.80
11.55
10.72
11.77
12.92
15.15
16.16
18.54
6.62
15.15
11.66
43
8.261
P/E ratio (avg)x
7.297
7.097
7.150
7.560
7.810
8.147
8.158
7.384
6.827
6.562
26.38
7.384
7.341
18
27.14
EV/EBITx
17.52
19.43
21.05
24.25
25.88
30.02
29.85
28.92
32.24
33.22
33.22
30.02
27.40
6
7.21
FCF yield (avg)%
12.35
14.00
11.91
14.39
15.70
17.90
16.83
17.83
16.00
18.29
19.87
17.83
15.85
19
9.50
FCF margin%
21.19
23.31
21.39
19.50
16.54
19.32
16.75
17.64
18.06
15.42
16.09
17.64
18.69
53
0.932
FCF / Net incomex
1.965
1.894
2.082
2.214
2.107
2.166
2.393
2.603
2.328
2.400
0.313
2.393
2.190
81
28.94
ROIC%
7.44
9.66
8.78
7.05
6.42
4.31
4.32
4.19
3.35
1.50
25.56
4.19
5.37
72
29.62
Return on equity%
1.48
3.99
6.58
6.53
8.31
9.52
7.78
6.21
7.12
4.17
25.46
7.12
6.56
54
10.02
Return on assets%
17.98
18.25
20.30
23.11
25.44
23.96
20.96
20.15
22.23
24.62
15.94
22.23
21.60
41
19.88
EPSkr
6.83
7.77
8.19
8.19
8.57
9.09
9.74
10.21
11.29
12.18
21.52
7.29%
7.39%
—
11.03
EPS growth%
8.87
6.94
9.07
8.26
5.82
7.67
8.85
8.87
11.25
12.29
22.98
8.87
8.86
83
3.90
Bookvalue per shkr
19.03
18.02
18.59
17.92
16.99
19.23
20.77
23.84
23.29
23.30
5.51
6.51%
1.73%
—
19.63
FCF per sharekr
7.93
7.12
7.11
6.63
6.92
6.23
5.66
5.31
5.65
5.80
17.71
(3.47%)
(3.50%)
—
22.29
Dividend per shkr
12.59
14.22
16.59
16.66
19.70
19.59
20.16
20.12
22.04
24.85
9.55
4.75%
8.08%
—
3.57
Div yield (avg)%
20.07
19.51
18.46
19.01
16.74
16.84
16.50
18.13
16.12
15.81
22.11
16.50
17.48
16
4.86
Payout ratio%
2.15
0.40
0.40
0.40
2.96
2.25
0.76
3.74
3.85
5.29
23.41
3.74
2.20
50
7.907
Shares (diluted)M
6.575
7.120
6.630
7.499
7.327
8.077
9.139
8.599
9.573
10.80
7.858
8.06%
6.09%
61
12.48
Buyback yield%
1.01
0.90
3.30
3.70
0.81
0.40
2.30
3.28
2.66
0.42
7.86
2.30
1.65
91
0.787
D/E ratiox
2.528
2.831
3.429
3.368
3.887
4.487
4.779
4.754
5.392
5.348
1.111
4.779
4.187
28
222.7
Enterprise valuekr M
245.9
242.6
271.3
255.9
295.8
297.1
319.5
357.8
343.7
385.2
183.7
5.43%
4.61%
56
101.3
LT debtkr M
201.4
195.1
214.6
200.9
195.0
193.0
193.8
179.4
180.7
207.5
133.0
1.24%
1.61%
59
Cost of revenue
7.11%
0.99×
Operating expenses
7.34%
1.01×
Property and equipment
13.37%
Spread over hurdle
22.74%