16.56
Revenuekr M
168.1
175.4
182.9
196.3
210.3
221.3
232.6
244.2
256.9
274.1
17.31
5.44%
5.53%
69
29.40
Revenue growth%
18.55
16.71
18.45
20.44
18.56
16.52
14.24
14.55
17.01
19.54
5.44
16.52
17.73
64
6.92
Gross margin%
17.15
15.53
15.31
16.80
16.19
18.94
19.63
18.03
20.03
20.62
16.12
19.63
17.59
74
6.42
Operating margin%
18.19
18.27
19.69
22.14
22.72
22.26
23.98
26.09
24.42
24.07
7.12
24.07
22.49
17
29.18
Net margin%
28.48
29.64
31.27
28.73
29.71
27.62
24.81
23.32
25.23
23.43
22.83
24.81
28.05
79
11.50
P/E ratio (avg)x
30.90
33.14
35.42
34.66
38.71
40.97
44.34
40.16
36.89
35.98
10.42
40.16
36.43
8
30.97
EV/EBITx
25.48
28.99
32.66
37.10
34.12
32.79
33.13
34.64
35.63
35.08
36.75
34.64
33.63
68
15.72
FCF yield (avg)%
26.09
26.88
28.47
30.34
28.25
26.34
25.65
26.24
25.07
25.34
8.17
25.65
26.29
41
16.79
FCF margin%
2.67
0.95
0.40
0.40
3.23
3.68
2.03
0.40
0.40
0.73
6.96
0.73
0.84
67
0.312
FCF / Net incomex
1.126
1.311
1.432
1.427
1.466
1.397
1.386
1.470
1.645
1.604
1.687
1.470
1.429
58
25.06
ROIC%
5.02
3.34
0.40
0.79
1.35
0.40
0.48
0.40
2.93
5.33
25.46
0.48
1.07
82
8.62
Return on equity%
16.57
13.77
11.91
13.71
14.15
13.92
16.59
14.67
12.35
14.09
13.55
14.09
14.00
44
22.09
Return on assets%
8.76
8.26
9.29
8.51
9.35
7.66
9.22
9.81
10.66
9.44
9.48
9.44
9.25
54
1.08
EPSkr
5.74
6.02
6.79
6.81
6.96
7.80
7.83
7.64
8.66
8.94
1.13
5.13%
4.83%
—
10.22
EPS growth%
3.55
1.20
2.30
3.22
0.52
0.40
2.02
2.15
0.40
0.40
15.19
0.40
1.61
8
1.58
Bookvalue per shkr
2.76
2.86
2.84
2.70
3.03
3.21
3.27
3.42
3.25
3.56
1.31
3.29%
3.35%
—
2.26
FCF per sharekr
2.79
3.13
3.58
3.50
3.72
3.51
3.59
3.67
4.18
4.23
2.08
2.60%
4.46%
—
3.32
Dividend per shkr
1.95
1.82
2.01
2.14
1.98
2.17
2.09
2.10
1.86
2.06
3.02
0.79%
0.30%
—
23.05
Div yield (avg)%
26.89
23.92
24.12
23.44
21.23
23.93
26.29
23.42
24.65
27.56
11.74
24.65
24.02
68
20.12
Payout ratio%
15.31
14.85
17.19
14.65
15.72
14.76
17.21
17.26
18.34
18.46
7.43
17.26
16.45
36
102.5
Shares (diluted)M
82.40
73.05
71.22
69.04
62.41
56.53
55.59
53.16
51.00
48.94
103.8
(4.75%)
(6.45%)
27
24.91
Buyback yield%
24.90
25.97
23.12
23.47
21.58
20.91
21.23
21.24
22.02
20.51
21.53
21.23
21.80
74
0.549
D/E ratiox
1.138
1.223
1.264
1.310
1.134
0.978
0.924
0.919
0.981
0.866
1.786
0.924
1.057
51
150.9
Enterprise valuekr M
95.38
90.83
90.54
94.26
86.20
78.64
76.72
68.87
61.71
55.50
239.2
(8.43%)
(6.43%)
78
163.6
LT debtkr M
72.54
70.67
71.46
68.62
66.34
70.36
74.78
81.31
82.24
83.62
123.8
4.74%
1.75%
58
Cost of revenue
5.53%
1.00×
Operating expenses
5.45%
0.99×
Goodwill & intangibles
17.32%
Spread over hurdle
12.33%