176.4
Revenuekr M
193.0
201.5
208.0
213.2
224.7
232.8
249.2
257.9
266.6
276.4
188.4
4.22%
4.24%
55
23.11
Revenue growth%
31.10
31.54
29.74
27.13
25.16
23.21
21.90
24.46
27.14
24.20
28.90
24.20
26.14
27
27.42
Gross margin%
16.93
13.99
12.14
13.21
14.04
14.70
13.71
13.54
15.00
15.75
12.48
14.70
14.01
50
24.66
Operating margin%
22.00
20.58
18.95
18.80
16.76
15.86
16.09
17.91
15.28
13.38
27.25
15.86
17.33
6
23.99
Net margin%
13.89
16.56
16.48
15.67
14.30
14.99
15.95
15.97
14.20
15.26
21.67
15.26
15.47
76
7.672
P/E ratio (avg)x
17.24
16.87
18.18
19.42
17.81
15.68
13.74
14.77
15.33
14.71
19.99
14.77
16.27
79
31.91
EV/EBITx
14.18
14.14
15.59
17.10
17.56
15.81
14.78
16.54
15.77
15.00
19.34
15.77
15.68
79
25.11
FCF yield (avg)%
28.97
28.60
30.48
32.20
29.66
28.03
30.16
31.37
31.13
29.81
18.44
30.16
29.99
81
6.35
FCF margin%
8.90
9.15
11.53
8.56
10.72
11.57
11.48
13.64
14.41
12.30
12.56
12.30
11.50
70
1.047
FCF / Net incomex
0.481
0.544
0.626
0.644
0.710
0.716
0.730
0.773
0.816
0.765
1.721
0.765
0.713
91
14.97
ROIC%
6.88
8.27
9.47
9.02
11.15
8.49
8.22
6.78
7.47
5.62
14.42
7.47
8.25
17
4.11
Return on equity%
5.39
6.85
7.71
6.79
9.57
12.31
13.96
11.74
11.90
10.69
28.50
11.90
10.13
86
27.06
Return on assets%
24.75
22.12
19.96
22.15
24.72
26.85
26.45
25.63
26.63
24.18
21.84
26.45
24.73
78
1.75
EPSkr
1.30
1.34
1.47
1.46
1.34
1.27
1.29
1.36
1.22
1.19
1.85
(2.37%)
(0.25%)
—
14.79
EPS growth%
28.13
29.63
29.97
32.53
34.73
33.88
32.66
33.97
32.49
34.55
5.46
33.88
32.60
41
2.67
Bookvalue per shkr
2.30
2.60
2.83
2.78
2.86
2.88
3.23
3.40
3.49
4.02
1.83
7.07%
6.26%
—
1.50
FCF per sharekr
2.98
3.46
3.40
3.63
3.86
4.13
4.49
4.93
4.94
5.22
2.13
6.22%
6.48%
—
0.53
Dividend per shkr
2.05
2.26
2.06
2.29
2.60
2.89
3.21
3.38
3.11
3.10
0.95
3.60%
5.30%
—
8.11
Div yield (avg)%
15.07
15.01
17.78
16.16
15.46
17.11
14.62
14.14
13.93
16.52
26.08
14.62
15.26
45
7.22
Payout ratio%
22.08
22.00
24.71
26.68
27.77
25.10
23.58
23.43
21.72
20.67
17.37
23.43
23.51
56
35.65
Shares (diluted)M
45.58
52.28
56.20
52.76
49.57
52.41
50.68
51.27
54.09
52.87
34.83
1.30%
2.13%
56
27.25
Buyback yield%
5.70
3.92
3.44
1.81
2.37
3.88
1.97
2.52
0.40
0.40
22.06
1.97
2.44
51
1.154
D/E ratiox
1.265
1.424
1.340
1.484
1.424
1.314
1.175
1.221
1.213
1.299
0.463
1.221
1.306
73
156.8
Enterprise valuekr M
151.9
175.6
202.7
192.9
193.9
216.0
226.9
217.4
223.0
247.7
160.0
5.01%
6.40%
61
34.05
LT debtkr M
131.5
132.7
155.1
159.8
162.0
187.1
203.0
204.0
228.1
218.7
200.1
6.18%
6.61%
61
Cost of revenue
4.56%
1.03×
Operating expenses
4.04%
0.98×
Goodwill & intangibles
19.68%
Spread over hurdle
16.81%