33.95
Revenuekr M
115.4
115.6
114.5
117.6
115.7
118.0
121.2
121.0
119.8
119.2
36.63
0.59%
0.54%
19
27.16
Revenue growth%
19.64
17.58
15.31
17.31
18.12
18.25
20.71
18.38
20.23
21.26
11.76
20.23
18.32
86
21.37
Gross margin%
14.97
17.30
19.10
20.45
20.64
19.62
20.57
18.76
16.14
18.63
29.38
18.76
18.93
58
12.47
Operating margin%
21.16
20.64
20.63
22.16
19.89
22.55
22.16
22.13
19.55
21.45
8.36
22.13
21.30
53
3.87
Net margin%
24.71
25.10
23.46
22.87
21.19
21.74
18.85
17.94
17.92
17.81
25.72
17.94
21.47
23
29.78
P/E ratio (avg)x
25.53
27.36
28.20
31.39
29.87
27.47
26.22
26.93
26.25
27.18
7.844
26.93
27.27
35
33.01
EV/EBITx
34.89
39.28
43.19
45.65
46.09
52.97
53.11
52.96
58.38
70.73
18.71
53.11
49.52
47
29.27
FCF yield (avg)%
15.45
16.34
15.47
18.46
18.56
19.14
18.83
17.75
18.15
15.86
7.97
18.15
17.95
59
12.50
FCF margin%
9.89
7.30
4.59
3.01
0.85
0.40
1.93
0.40
1.73
1.54
3.82
1.54
1.83
60
1.056
FCF / Net incomex
0.317
0.286
0.260
0.233
0.211
0.236
0.259
0.273
0.283
0.298
0.437
0.273
0.266
80
28.15
ROIC%
14.72
12.09
9.64
12.15
13.05
14.45
15.55
13.28
10.77
11.24
22.03
13.28
12.60
64
20.18
Return on equity%
24.79
25.53
23.31
20.89
21.84
24.37
25.92
24.67
25.37
27.17
4.14
25.37
24.73
11
12.94
Return on assets%
5.58
7.23
10.00
7.32
6.42
7.43
8.08
6.63
4.15
2.00
25.13
6.63
6.93
60
0.41
EPSkr
0.77
0.68
0.65
0.70
0.61
0.61
0.64
0.69
0.65
0.64
0.42
1.01%
(2.26%)
—
9.06
EPS growth%
26.78
29.32
28.79
29.79
30.01
29.75
27.71
27.62
28.68
26.89
8.64
27.71
28.74
12
0.50
Bookvalue per shkr
0.87
0.77
0.74
0.80
0.82
0.74
0.82
0.90
0.95
0.93
0.50
2.54%
1.05%
—
0.73
FCF per sharekr
0.63
0.59
0.55
0.61
0.62
0.67
0.77
0.77
0.86
0.81
0.72
5.56%
3.43%
—
0.67
Dividend per shkr
1.11
1.12
1.13
1.23
1.33
1.33
1.45
1.34
1.29
1.28
0.22
(0.79%)
2.94%
—
28.79
Div yield (avg)%
26.54
23.78
23.12
24.59
21.62
19.06
16.14
16.02
15.12
13.98
28.71
16.02
20.34
74
20.16
Payout ratio%
20.75
22.69
23.08
23.39
26.13
27.48
28.97
30.45
30.32
27.57
4.37
28.97
26.80
59
80.97
Shares (diluted)M
118.4
125.2
127.9
131.8
142.6
139.9
138.6
158.5
152.6
173.7
81.88
4.03%
4.87%
35
4.63
Buyback yield%
10.26
10.33
8.06
6.38
8.76
7.60
10.13
8.79
9.57
9.57
29.02
9.57
9.18
67
1.472
D/E ratiox
1.571
1.797
1.920
2.033
2.020
2.164
2.143
2.053
2.143
2.347
1.762
2.143
2.043
5
22.47
Enterprise valuekr M
13.97
14.35
13.57
14.83
15.06
13.55
14.72
14.78
15.74
15.82
21.95
0.99%
2.29%
8
46.95
LT debtkr M
85.14
99.57
103.1
113.0
133.2
158.9
155.2
179.8
201.3
212.2
127.3
9.76%
10.41%
89
Cost of revenue
0.43%
0.99×
Operating expenses
0.89%
1.04×
Property and equipment
14.59%
Spread over hurdle
19.17%