23.20
Revenuekr M
104.1
114.0
121.0
131.5
142.6
155.0
163.8
176.7
186.2
196.5
25.73
6.63%
7.35%
44
4.94
Revenue growth%
15.23
12.55
14.03
14.41
14.12
14.18
16.95
18.20
16.76
14.75
6.71
16.76
14.58
68
13.01
Gross margin%
11.41
8.62
11.18
12.33
12.81
12.54
14.06
16.91
18.90
21.13
26.01
16.91
12.68
30
25.11
Operating margin%
2.83
0.40
0.40
3.34
3.92
1.60
0.71
0.85
1.70
0.40
14.63
0.85
1.23
22
4.08
Net margin%
8.67
6.66
4.51
2.88
1.24
0.40
1.88
1.37
3.17
1.67
24.27
1.67
2.38
29
17.98
P/E ratio (avg)x
11.00
9.906
9.384
8.549
8.238
7.395
7.534
6.989
6.972
7.438
8.305
7.395
7.886
86
32.94
EV/EBITx
26.31
31.01
32.51
33.76
40.32
41.41
41.88
41.99
43.25
48.96
26.37
41.99
40.87
54
12.19
FCF yield (avg)%
30.90
32.45
34.92
35.25
33.69
31.54
31.49
30.40
29.44
29.47
2.42
30.40
31.52
81
21.60
FCF margin%
33.66
34.51
36.97
39.92
39.05
41.14
39.45
39.64
38.58
41.02
6.14
39.64
39.25
32
1.345
FCF / Net incomex
0.407
0.402
0.371
0.358
0.366
0.361
0.338
0.296
0.285
0.252
0.919
0.296
0.359
46
22.87
ROIC%
34.74
37.39
38.22
36.14
36.74
36.72
36.04
34.03
34.15
33.85
26.51
34.15
36.09
36
12.54
Return on equity%
22.36
24.23
27.09
24.91
25.04
27.62
27.22
25.29
22.94
22.36
9.59
25.29
24.97
27
29.16
Return on assets%
12.10
9.97
7.69
7.97
8.08
7.77
10.34
7.43
8.06
5.21
27.35
7.77
8.01
45
2.23
EPSkr
2.00
1.92
1.79
1.75
1.69
1.85
2.01
1.78
1.95
2.02
2.41
3.65%
0.69%
—
3.59
EPS growth%
21.29
21.95
23.11
24.29
21.92
19.62
16.69
16.50
17.13
17.49
14.58
17.13
20.45
57
1.08
Bookvalue per shkr
6.10
6.84
6.59
6.91
7.47
8.25
8.33
8.06
8.27
8.81
1.84
3.37%
3.92%
—
6.05
FCF per sharekr
6.20
6.56
6.89
6.71
6.29
5.57
5.65
5.99
5.16
4.64
4.28
(5.89%)
(1.99%)
—
3.06
Dividend per shkr
1.23
1.22
1.12
1.19
1.13
1.17
1.07
1.15
1.02
0.99
3.60
(2.55%)
(1.97%)
—
4.05
Div yield (avg)%
30.01
32.09
34.84
34.38
35.68
32.86
34.95
33.30
32.67
32.92
26.73
32.92
33.11
80
19.59
Payout ratio%
9.32
11.71
13.45
14.74
16.02
17.65
19.68
19.87
22.19
22.56
5.04
19.87
16.83
47
8.681
Shares (diluted)M
7.965
7.956
8.445
7.316
7.602
7.068
7.030
7.096
7.340
7.328
8.593
(0.73%)
(1.65%)
37
9.31
Buyback yield%
25.13
26.91
25.58
23.36
24.20
22.87
24.86
23.12
25.59
24.20
23.11
24.20
24.53
61
1.074
D/E ratiox
2.026
2.306
2.483
2.440
2.596
3.104
3.690
3.648
4.055
4.726
0.350
3.690
2.850
76
144.7
Enterprise valuekr M
24.39
24.44
26.60
29.23
27.19
29.05
33.06
36.51
35.69
40.58
134.5
8.34%
5.75%
47
136.7
LT debtkr M
28.47
26.39
29.32
26.74
27.14
28.05
27.05
24.85
27.00
26.64
42.60
(0.37%)
0.01%
78
Cost of revenue
7.27%
0.99×
Operating expenses
7.15%
0.98×
Spread over hurdle
32.12%