27.99
Revenuekr M
273.3
294.2
316.3
342.2
378.4
420.8
466.6
506.4
548.7
605.3
29.70
9.85%
9.10%
72
4.82
Revenue growth%
19.63
18.82
20.58
18.72
18.77
16.93
14.83
17.61
19.72
17.00
24.96
17.00
18.74
49
20.28
Gross margin%
26.58
28.72
26.56
29.43
30.68
33.44
31.88
31.97
34.61
33.99
14.18
33.44
31.28
42
21.10
Operating margin%
21.28
20.08
22.47
19.56
21.62
24.50
24.76
25.04
26.31
25.16
6.68
25.04
23.49
77
28.78
Net margin%
6.81
5.75
7.01
6.74
9.52
11.11
10.97
13.42
12.22
12.47
7.58
12.22
10.24
18
6.239
P/E ratio (avg)x
43.96
48.55
48.30
50.10
55.92
65.72
67.67
80.49
90.67
107.8
22.50
80.49
60.82
24
24.13
EV/EBITx
10.26
9.632
8.783
8.226
8.790
9.199
8.665
9.431
9.741
10.06
6.369
9.431
9.315
24
29.28
FCF yield (avg)%
26.31
24.44
22.98
21.27
24.09
22.05
23.79
25.50
24.70
24.93
6.77
24.70
24.26
45
5.03
FCF margin%
3.16
1.18
0.58
0.95
0.40
3.31
1.26
0.40
0.40
2.09
25.74
1.26
1.07
34
0.378
FCF / Net incomex
0.132
0.146
0.140
0.159
0.171
0.185
0.172
0.185
0.208
0.229
1.681
0.185
0.172
61
9.54
ROIC%
4.42
1.67
0.40
1.48
2.87
3.32
4.81
2.49
1.69
4.29
14.81
3.32
2.68
28
11.92
Return on equity%
19.14
16.50
14.71
14.16
15.71
14.19
16.64
16.81
19.30
20.31
25.45
16.81
16.57
57
10.58
Return on assets%
17.32
15.23
18.11
18.93
18.80
21.00
18.26
17.25
18.02
19.02
17.00
18.26
18.19
64
5.10
EPSkr
1.39
1.23
1.09
1.14
1.24
1.10
1.11
1.15
1.10
1.12
5.23
(1.90%)
(2.81%)
—
13.61
EPS growth%
26.99
29.63
27.52
25.45
24.80
25.80
24.32
25.58
23.27
25.81
20.93
25.58
25.69
79
3.79
Bookvalue per shkr
3.96
4.21
4.80
5.34
5.73
5.24
4.95
5.11
5.28
5.14
5.16
(2.16%)
3.39%
—
5.23
FCF per sharekr
6.61
6.88
6.61
6.78
7.07
7.13
8.08
7.93
8.81
10.00
5.51
7.19%
4.10%
—
7.90
Dividend per shkr
2.04
2.19
2.31
2.34
2.23
2.41
2.51
2.65
2.30
2.43
2.67
1.78%
0.55%
—
27.33
Div yield (avg)%
11.69
13.55
13.75
13.57
14.15
12.74
13.93
12.67
11.81
9.83
16.20
12.67
13.14
17
20.94
Payout ratio%
22.07
20.33
18.60
18.74
20.90
20.62
20.90
23.28
21.98
22.16
15.84
21.98
20.90
16
40.45
Shares (diluted)M
29.47
31.55
30.93
30.63
32.33
29.04
28.75
26.35
27.84
30.04
40.61
(1.45%)
(0.36%)
91
17.28
Buyback yield%
15.60
17.71
18.87
16.36
16.58
19.05
21.35
19.07
17.29
14.46
6.84
19.05
17.50
58
1.723
D/E ratiox
0.173
0.162
0.154
0.147
0.149
0.145
0.151
0.146
0.128
0.113
0.753
0.145
0.148
90
390.6
Enterprise valuekr M
178.8
169.2
161.5
151.1
154.2
135.9
138.1
132.1
128.2
121.8
601.8
(4.61%)
(4.67%)
26
563.2
LT debtkr M
167.8
195.7
213.8
207.1
227.2
246.4
275.8
265.3
253.0
289.4
603.5
4.96%
6.43%
51
Cost of revenue
9.50%
1.04×
Operating expenses
7.82%
0.89×
Goodwill & intangibles
19.35%
Spread over hurdle
(3.21%)