122.7
Revenuekr M
109.4
115.3
123.0
134.3
145.8
153.8
165.7
180.3
190.0
207.5
127.7
7.32%
7.17%
15
14.25
Revenue growth%
6.89
6.13
8.29
6.56
9.28
6.65
8.02
9.92
8.18
6.42
26.27
8.02
7.45
62
15.38
Gross margin%
22.19
20.77
21.14
22.05
21.73
24.61
26.58
24.90
27.26
24.63
18.47
24.90
23.40
7
25.46
Operating margin%
24.72
25.66
26.67
24.72
27.14
26.89
29.30
29.89
31.88
30.40
28.31
29.89
27.01
62
6.45
Net margin%
16.34
17.47
19.06
17.25
20.08
22.79
22.10
21.06
23.37
21.11
5.22
22.10
20.57
19
11.53
P/E ratio (avg)x
16.32
15.23
15.79
14.89
16.10
15.61
17.05
15.29
16.40
14.43
10.02
15.61
15.70
72
24.20
EV/EBITx
18.43
18.80
16.26
17.76
18.28
18.63
16.66
17.06
16.77
17.44
26.19
17.06
17.60
80
24.96
FCF yield (avg)%
11.05
12.01
10.94
9.73
9.97
7.40
9.61
12.07
9.13
6.81
21.96
9.13
9.85
20
7.55
FCF margin%
13.25
15.40
13.10
14.10
14.28
13.25
11.40
8.65
11.50
11.61
11.58
11.50
13.18
67
1.199
FCF / Net incomex
0.101
0.090
0.079
0.069
0.060
0.062
0.066
0.058
0.052
0.045
0.911
0.058
0.064
71
7.06
ROIC%
3.17
0.52
2.15
1.79
1.72
3.17
4.98
3.07
4.64
6.90
28.15
4.64
3.12
27
11.52
Return on equity%
10.91
8.93
6.34
8.90
6.39
4.37
6.33
6.98
5.39
3.07
29.88
5.39
6.37
58
15.94
Return on assets%
2.20
3.95
4.86
7.49
8.41
8.26
9.98
11.60
11.20
13.22
7.78
11.20
8.33
88
0.32
EPSkr
0.66
0.69
0.66
0.62
0.65
0.61
0.67
0.64
0.57
0.54
0.34
(3.57%)
(1.59%)
—
9.18
EPS growth%
5.38
7.45
9.52
10.66
9.06
6.84
8.70
8.64
6.08
4.00
3.53
6.84
8.05
42
1.40
Bookvalue per shkr
0.79
0.85
0.96
0.96
1.02
1.01
1.08
1.06
0.97
0.89
1.00
(2.60%)
0.92%
—
0.40
FCF per sharekr
0.58
0.62
0.68
0.80
0.78
0.82
0.81
0.92
0.89
0.93
1.05
3.60%
6.29%
—
0.98
Dividend per shkr
1.32
1.36
1.57
1.64
1.81
1.85
1.91
1.78
1.76
1.80
1.46
(0.07%)
4.24%
—
8.92
Div yield (avg)%
22.13
23.23
23.37
24.17
26.18
25.35
27.70
30.44
32.12
33.39
18.85
30.44
25.76
51
28.10
Payout ratio%
20.44
22.44
24.33
23.11
24.53
22.64
20.49
20.19
19.08
20.92
17.42
20.49
21.68
39
76.94
Shares (diluted)M
103.5
108.6
122.2
141.2
164.7
158.1
177.8
200.0
210.2
240.4
73.97
7.86%
9.71%
22
8.69
Buyback yield%
2.53
4.36
5.58
6.89
9.89
10.87
9.76
10.48
8.92
6.98
25.63
9.76
7.95
36
0.704
D/E ratiox
1.625
1.920
2.011
2.344
2.858
3.334
4.057
4.464
4.836
4.839
1.498
4.464
3.096
95
129.8
Enterprise valuekr M
147.1
141.1
156.9
156.8
154.3
146.6
166.0
163.1
161.4
151.2
29.55
(0.40%)
(0.13%)
14
212.8
LT debtkr M
136.2
151.5
166.7
156.0
148.2
144.3
155.0
164.9
154.7
145.6
206.8
(0.35%)
0.77%
42
Cost of revenue
6.97%
0.98×
Operating expenses
7.02%
0.99×
Spread over hurdle
(4.39%)