71.79
Revenuekr M
311.9
326.4
339.4
346.5
354.3
361.8
382.4
403.2
418.6
438.9
78.26
4.38%
3.84%
85
17.77
Revenue growth%
17.30
16.69
17.08
15.21
15.11
13.47
10.60
9.77
9.63
7.98
14.41
9.77
14.29
64
24.46
Gross margin%
26.08
27.67
27.87
28.70
29.10
26.61
27.71
28.58
27.70
26.36
29.57
27.70
27.70
37
26.78
Operating margin%
11.82
9.78
7.19
8.92
6.18
8.74
10.40
9.47
11.51
14.47
4.17
10.40
9.63
78
28.12
Net margin%
23.35
20.96
22.95
23.35
21.31
19.52
17.32
18.57
16.98
18.01
4.19
18.01
20.24
95
29.64
P/E ratio (avg)x
26.00
24.37
24.59
26.71
24.87
23.68
21.44
20.12
20.73
23.04
27.14
21.44
24.02
43
27.05
EV/EBITx
28.59
33.03
35.60
40.40
40.34
44.48
49.94
50.65
59.16
57.17
32.98
50.65
42.44
37
29.17
FCF yield (avg)%
1.27
0.40
0.52
1.73
0.46
2.31
1.65
0.40
1.51
0.75
9.15
1.51
1.01
55
14.21
FCF margin%
0.41
1.80
0.40
0.40
1.49
3.93
3.75
6.41
7.22
9.73
22.81
6.41
2.77
83
0.688
FCF / Net incomex
0.871
0.987
1.101
1.258
1.188
1.351
1.423
1.378
1.523
1.671
0.258
1.423
1.304
94
6.62
ROIC%
6.27
5.22
5.47
7.64
9.73
8.24
9.60
11.68
13.79
12.86
13.21
11.68
8.92
19
5.24
Return on equity%
28.94
27.94
27.62
29.91
29.65
28.50
31.40
33.69
32.07
31.15
16.86
31.40
29.78
23
11.37
Return on assets%
26.29
23.38
22.15
20.29
22.98
21.16
23.03
24.03
21.80
23.72
13.23
23.03
23.00
10
4.23
EPSkr
2.63
2.58
2.70
2.67
3.12
3.59
3.76
3.54
4.10
4.06
4.56
5.39%
5.30%
—
23.54
EPS growth%
19.00
16.99
17.70
17.78
16.35
15.25
13.31
14.68
14.90
11.91
9.35
14.68
15.80
44
3.67
Bookvalue per shkr
4.35
4.26
3.94
4.38
4.78
5.36
5.43
5.19
5.50
5.94
1.53
4.44%
4.45%
—
3.37
FCF per sharekr
4.59
4.71
5.21
5.97
5.87
6.35
6.72
6.90
8.05
8.88
2.23
8.63%
8.51%
—
2.10
Dividend per shkr
1.43
1.52
1.49
1.71
1.79
1.87
2.21
2.29
2.73
2.69
2.90
8.44%
7.22%
—
18.64
Div yield (avg)%
26.25
26.11
27.98
30.23
31.52
28.83
27.54
29.83
29.41
32.08
7.93
29.41
29.12
62
28.68
Payout ratio%
23.21
24.67
26.03
26.42
25.11
24.15
25.03
27.97
27.61
29.10
16.32
27.61
25.57
92
40.98
Shares (diluted)M
22.15
19.73
21.33
22.20
22.45
20.65
21.90
21.24
19.09
16.62
40.59
(5.83%)
(4.22%)
81
20.49
Buyback yield%
28.90
30.89
32.08
34.65
34.83
34.75
33.91
35.46
33.36
30.67
9.52
33.91
33.63
78
0.912
D/E ratiox
0.534
0.503
0.497
0.558
0.529
0.513
0.536
0.512
0.534
0.513
1.742
0.513
0.521
51
202.8
Enterprise valuekr M
205.9
219.9
227.5
214.3
223.1
217.6
202.4
201.6
190.9
211.9
468.7
(1.02%)
(0.55%)
50
413.9
LT debtkr M
44.44
43.13
46.86
49.86
55.02
63.20
59.53
58.06
63.00
65.54
279.1
3.56%
4.06%
48
Cost of revenue
3.56%
0.97×
Operating expenses
4.24%
1.04×
Property and equipment
17.87%
Spread over hurdle
35.62%