42.46
Revenuekr M
99.03
104.7
114.9
124.6
131.0
141.4
154.0
166.7
175.9
186.6
45.68
7.33%
7.17%
65
14.33
Revenue growth%
7.72
6.68
5.93
4.09
4.60
5.09
2.84
4.20
1.86
0.40
26.72
2.84
4.40
95
21.73
Gross margin%
35.43
36.06
33.43
30.66
30.52
27.97
29.07
30.89
30.43
32.79
22.16
30.43
30.78
74
22.37
Operating margin%
13.18
11.19
12.97
13.59
14.40
13.20
15.59
14.91
13.39
11.19
9.46
13.39
13.29
92
14.25
Net margin%
9.58
7.81
5.64
4.41
4.55
4.74
4.28
2.33
3.78
1.11
21.20
3.78
4.48
15
11.58
P/E ratio (avg)x
35.67
40.94
46.84
52.76
62.92
65.91
71.15
74.49
83.18
92.61
11.33
74.49
64.42
57
14.06
EV/EBITx
13.47
14.30
13.89
15.03
13.18
14.22
14.93
13.92
15.22
16.85
17.04
14.93
14.26
43
29.85
FCF yield (avg)%
26.01
24.76
23.47
21.01
19.78
21.45
23.75
24.64
24.81
24.92
29.12
24.64
24.20
53
23.79
FCF margin%
28.14
26.78
23.94
21.88
19.49
16.62
17.10
15.62
16.44
19.27
4.93
16.62
19.38
82
0.294
FCF / Net incomex
3.383
3.986
4.401
5.216
6.065
6.914
7.475
7.919
7.972
8.415
0.107
7.919
6.490
35
27.41
ROIC%
17.23
19.53
19.36
18.71
16.10
18.40
20.08
19.19
17.59
20.47
2.38
19.19
18.95
20
7.66
Return on equity%
15.52
13.84
14.92
17.24
16.22
13.91
12.68
14.28
13.64
15.80
5.21
13.91
14.60
17
9.13
Return on assets%
5.25
4.65
1.99
0.40
0.46
0.40
0.40
0.96
0.40
3.02
2.64
0.40
0.71
7
1.56
EPSkr
2.09
2.44
2.53
2.87
3.01
3.35
3.78
3.76
3.81
3.78
1.74
4.66%
5.55%
—
11.00
EPS growth%
7.37
6.76
4.17
6.87
4.67
4.24
2.39
1.56
2.13
0.40
20.59
2.13
4.20
41
1.18
Bookvalue per shkr
2.54
2.59
2.81
3.30
3.94
4.00
4.65
4.86
5.60
6.62
1.20
10.90%
10.22%
—
0.68
FCF per sharekr
1.82
1.75
1.78
1.79
1.84
2.04
2.23
2.40
2.62
2.58
1.72
7.01%
4.64%
—
1.28
Dividend per shkr
1.52
1.54
1.76
1.93
1.95
2.07
2.30
2.57
2.59
2.44
0.44
4.58%
6.02%
—
20.32
Div yield (avg)%
27.93
30.13
27.80
28.49
30.92
33.00
34.18
32.26
30.89
31.09
12.40
32.26
30.91
66
8.14
Payout ratio%
23.81
25.03
22.39
22.66
21.70
21.47
19.44
18.77
20.44
23.36
26.43
20.44
22.04
88
51.06
Shares (diluted)M
94.07
90.13
106.5
126.6
144.2
146.7
151.7
174.2
171.3
164.3
50.85
2.65%
7.24%
46
24.40
Buyback yield%
12.81
12.73
10.55
13.06
10.69
9.27
9.29
11.21
13.68
15.27
28.43
11.21
11.97
57
0.900
D/E ratiox
0.157
0.174
0.182
0.199
0.198
0.200
0.207
0.232
0.212
0.222
0.491
0.212
0.199
30
120.3
Enterprise valuekr M
223.8
219.3
211.4
210.9
201.9
185.0
176.5
193.4
185.9
199.7
114.0
(0.22%)
(0.52%)
6
31.07
LT debtkr M
18.86
19.39
20.71
24.13
23.64
26.91
30.02
34.09
33.26
36.89
48.18
9.31%
8.23%
66
Cost of revenue
7.59%
1.04×
Operating expenses
5.62%
0.86×
Spread over hurdle
11.53%