126.2
Revenuekr M
83.16
89.15
95.09
101.8
110.3
118.0
127.7
139.2
150.5
157.7
131.4
7.42%
7.44%
63
24.06
Revenue growth%
29.01
26.38
29.07
27.22
24.92
25.35
24.53
22.59
19.81
20.51
4.58
22.59
25.13
48
26.47
Gross margin%
14.26
14.21
17.16
17.94
18.15
17.32
16.10
17.47
17.72
20.27
28.39
17.47
17.40
56
21.49
Operating margin%
22.82
20.03
22.66
24.04
24.21
24.84
26.77
26.77
28.92
29.80
21.21
26.77
24.53
38
22.12
Net margin%
10.91
8.06
7.97
5.32
8.16
7.18
8.64
8.88
6.38
5.44
10.59
7.18
8.01
7
28.24
P/E ratio (avg)x
35.69
40.37
47.00
56.26
54.57
59.92
69.14
75.92
76.42
87.57
22.62
75.92
58.09
93
27.94
EV/EBITx
14.24
14.33
13.32
14.20
14.78
17.01
17.93
19.81
21.12
23.87
27.97
19.81
15.90
73
14.83
FCF yield (avg)%
20.69
21.03
19.24
21.75
24.64
21.66
23.57
26.12
27.13
28.21
27.28
26.12
22.66
90
8.50
FCF margin%
10.21
11.91
9.18
7.50
8.38
7.52
8.15
8.01
10.69
8.44
17.31
8.15
8.41
84
1.334
FCF / Net incomex
1.437
1.254
1.191
1.043
0.999
1.078
0.974
1.037
0.926
0.980
0.298
0.980
1.040
46
25.32
ROIC%
5.38
2.59
4.03
6.88
5.20
5.27
3.61
0.86
1.01
1.76
27.13
1.76
3.82
23
16.03
Return on equity%
2.72
5.37
3.77
5.92
6.89
7.88
10.84
8.32
9.07
9.39
16.46
9.07
7.39
49
12.13
Return on assets%
13.84
15.34
13.05
11.75
10.20
9.82
9.16
8.20
9.06
6.69
3.28
9.06
10.01
20
1.73
EPSkr
2.44
2.69
2.83
3.12
3.56
3.71
3.69
4.36
4.66
5.41
1.90
8.74%
10.01%
—
29.76
EPS growth%
33.12
33.99
31.89
29.37
31.71
31.60
29.65
30.91
28.48
31.41
23.03
30.91
31.51
32
1.47
Bookvalue per shkr
0.56
0.59
0.62
0.56
0.52
0.50
0.52
0.54
0.55
0.52
2.35
0.05%
0.28%
—
1.43
FCF per sharekr
1.19
1.32
1.29
1.28
1.36
1.48
1.55
1.40
1.34
1.31
1.07
(0.79%)
(0.10%)
—
0.50
Dividend per shkr
2.13
2.04
2.07
2.28
2.29
2.08
1.99
1.93
1.85
2.01
0.52
(2.59%)
0.29%
—
25.96
Div yield (avg)%
32.64
34.50
33.87
36.50
34.97
35.53
33.90
32.18
32.40
33.10
26.32
33.10
33.88
18
23.98
Payout ratio%
8.53
5.84
7.99
7.49
6.80
4.75
4.27
1.45
1.76
3.30
8.54
3.30
5.30
88
33.94
Shares (diluted)M
38.18
37.85
39.17
41.58
48.23
53.76
59.48
63.35
66.81
63.29
34.99
5.58%
5.58%
43
2.74
Buyback yield%
4.34
3.10
0.84
0.40
0.40
1.91
4.50
5.78
6.51
8.43
7.60
5.78
3.72
30
0.775
D/E ratiox
1.013
1.072
1.203
1.278
1.331
1.350
1.522
1.562
1.752
1.898
0.852
1.562
1.340
46
61.55
Enterprise valuekr M
17.74
15.97
14.98
13.16
13.67
12.24
13.39
11.97
10.49
11.42
137.5
(3.54%)
(3.39%)
54
117.0
LT debtkr M
108.0
107.1
116.4
118.2
119.6
122.3
111.0
115.5
112.4
108.1
79.30
(1.99%)
(0.73%)
77
Cost of revenue
7.44%
1.00×
Operating expenses
7.88%
1.04×
Cash and investments
18.27%
Spread over hurdle
(4.25%)