28.50
Revenuekr M
291.2
293.6
303.6
310.9
318.4
323.9
335.5
340.2
353.5
360.9
30.96
2.54%
2.38%
7
22.08
Revenue growth%
21.74
19.04
17.47
18.13
18.25
16.46
13.66
12.31
14.36
14.95
16.80
14.36
16.97
70
7.09
Gross margin%
19.03
20.50
19.55
20.49
18.14
15.28
14.76
14.09
14.58
16.65
28.17
14.76
17.40
83
17.90
Operating margin%
17.40
16.93
18.32
19.87
21.28
19.86
20.67
23.27
25.92
27.11
10.52
23.27
20.27
60
9.33
Net margin%
23.13
24.03
21.29
23.81
25.88
25.87
27.34
24.80
24.43
24.77
26.60
24.80
24.60
78
33.48
P/E ratio (avg)x
42.47
48.52
55.98
66.24
69.90
80.22
84.37
91.08
89.48
87.34
26.50
87.34
75.06
92
24.81
EV/EBITx
62.98
64.14
67.11
77.42
92.79
95.87
98.77
99.67
119.1
143.5
33.17
99.67
94.33
65
8.11
FCF yield (avg)%
6.80
7.48
7.86
5.83
6.72
5.28
6.37
3.62
2.60
3.87
17.10
3.87
6.10
65
21.75
FCF margin%
5.56
6.83
7.10
7.02
4.85
6.62
7.18
9.48
9.88
11.46
23.56
9.48
7.06
16
0.837
FCF / Net incomex
0.326
0.311
0.283
0.262
0.283
0.278
0.272
0.259
0.250
0.261
0.865
0.261
0.275
30
27.60
ROIC%
25.08
25.61
23.87
23.18
23.22
24.12
26.95
29.63
29.85
26.97
24.64
26.97
25.35
17
7.83
Return on equity%
13.34
10.87
12.16
14.68
17.02
14.03
14.81
12.55
10.30
12.17
21.78
12.55
12.94
44
29.03
Return on assets%
14.19
13.24
13.25
12.95
10.41
10.42
9.60
8.27
10.00
9.74
14.22
9.74
10.42
26
39.02
EPSkr
50.99
50.69
49.31
47.99
43.45
45.12
49.84
51.30
50.83
47.78
40.36
1.92%
(1.25%)
—
12.17
EPS growth%
29.76
31.01
30.37
29.41
29.15
28.31
26.92
25.19
23.14
24.49
18.72
25.19
28.73
84
59.94
Bookvalue per shkr
15.98
14.19
14.82
13.01
11.69
12.43
11.43
11.63
10.76
11.87
29.33
0.31%
(3.02%)
—
11.83
FCF per sharekr
28.28
29.80
31.42
33.32
30.12
30.58
32.40
28.89
25.99
27.76
8.68
(1.62%)
(0.32%)
—
51.53
Dividend per shkr
24.41
24.69
27.63
27.32
32.87
34.60
39.45
47.06
54.34
55.95
8.40
11.23%
8.92%
—
14.68
Div yield (avg)%
3.08
4.25
2.29
0.56
0.40
0.95
1.69
4.40
3.54
2.78
21.36
2.78
2.53
26
26.58
Payout ratio%
25.67
25.85
25.87
24.19
25.40
28.03
27.02
24.97
23.57
25.21
16.34
25.21
25.54
47
2.357
Shares (diluted)M
1.791
1.939
2.000
2.173
2.146
2.161
2.435
2.260
2.200
2.423
2.376
2.45%
2.29%
58
28.00
Buyback yield%
10.17
12.98
13.38
15.69
16.58
16.32
18.87
19.36
22.31
20.69
24.03
19.36
16.45
83
0.989
D/E ratiox
0.200
0.181
0.192
0.204
0.176
0.186
0.189
0.174
0.150
0.159
0.401
0.174
0.184
65
257.5
Enterprise valuekr M
86.32
83.74
97.69
108.3
105.2
117.3
128.5
145.9
148.1
146.1
16.20
6.78%
6.46%
21
19.25
LT debtkr M
197.9
221.0
226.3
230.9
223.5
219.1
241.8
241.7
257.6
286.3
270.0
5.08%
2.82%
17
Cost of revenue
2.38%
1.00×
Operating expenses
2.11%
0.97×
Goodwill & intangibles
20.09%
Spread over hurdle
(3.96%)