102.6
Revenuekr M
51.72
56.14
60.45
65.59
72.19
79.47
85.60
93.39
100.1
109.3
106.4
8.64%
8.72%
37
15.99
Revenue growth%
34.05
36.94
36.51
37.26
34.30
32.01
31.52
32.55
31.52
34.42
4.96
32.01
34.17
86
23.80
Gross margin%
24.22
26.06
25.17
27.44
28.17
29.94
30.24
32.97
33.31
35.59
21.33
32.97
29.06
75
2.44
Operating margin%
20.21
18.20
17.10
19.69
19.37
20.06
19.15
20.50
21.88
20.51
26.56
20.50
19.87
89
13.56
Net margin%
13.03
14.09
11.72
10.12
9.01
11.61
9.32
8.47
6.14
3.28
18.74
8.47
9.72
21
17.33
P/E ratio (avg)x
18.89
18.39
18.58
17.30
15.51
15.45
16.30
15.44
14.33
12.60
15.85
15.44
15.90
10
19.98
EV/EBITx
28.38
32.57
38.18
39.45
42.22
46.18
46.72
54.87
65.31
72.69
30.77
54.87
44.20
28
12.86
FCF yield (avg)%
13.04
15.45
17.84
17.11
19.88
19.94
18.77
21.19
19.43
21.57
14.73
19.94
19.10
78
21.04
FCF margin%
5.26
7.56
6.04
8.19
7.34
9.29
8.51
9.25
8.51
10.31
23.78
9.25
8.35
14
0.796
FCF / Net incomex
0.095
0.104
0.090
0.086
0.094
0.094
0.087
0.095
0.098
0.107
0.335
0.095
0.094
54
9.69
ROIC%
1.43
0.40
0.40
0.40
0.40
0.40
2.20
1.03
1.10
0.40
3.45
1.03
0.40
35
9.16
Return on equity%
1.32
1.88
2.19
1.85
3.34
0.90
2.64
2.58
0.41
0.40
3.13
0.90
1.86
61
21.08
Return on assets%
8.85
8.34
10.16
7.68
8.62
8.97
6.05
6.26
4.18
2.88
15.33
6.05
8.01
68
3.65
EPSkr
0.64
0.71
0.73
0.70
0.77
0.74
0.80
0.76
0.74
0.69
3.88
(2.13%)
1.05%
—
22.52
EPS growth%
11.72
13.25
10.95
13.62
12.68
15.26
16.53
16.32
13.87
16.02
7.06
16.02
13.74
90
1.63
Bookvalue per shkr
1.01
1.03
1.03
1.06
0.91
0.93
0.90
0.91
0.78
0.86
3.37
(1.28%)
(1.44%)
—
0.89
FCF per sharekr
2.04
2.23
2.47
2.36
2.64
2.44
2.41
2.47
2.71
2.97
1.73
2.42%
2.61%
—
2.65
Dividend per shkr
4.50
5.28
5.23
5.57
6.13
6.41
6.91
7.86
9.28
11.00
4.21
12.42%
9.40%
—
14.31
Div yield (avg)%
26.25
25.69
23.85
25.75
22.85
23.84
25.68
28.52
30.32
28.85
17.02
28.52
25.72
54
15.79
Payout ratio%
16.52
14.20
13.39
11.84
10.24
10.18
12.83
11.88
14.75
16.08
29.04
12.83
13.11
37
16.23
Shares (diluted)M
27.97
28.52
33.58
39.86
42.03
42.06
42.81
44.28
50.55
59.22
16.19
7.10%
8.79%
86
3.13
Buyback yield%
22.74
25.66
23.12
21.21
19.67
20.20
20.87
23.87
21.82
23.03
17.55
21.82
22.28
8
1.291
D/E ratiox
1.288
1.408
1.290
1.186
1.235
1.203
1.178
1.149
1.145
1.012
0.836
1.149
1.195
29
35.72
Enterprise valuekr M
67.16
77.78
81.21
94.18
97.47
94.40
99.24
97.70
109.4
120.0
80.89
4.25%
7.49%
7
115.4
LT debtkr M
147.5
161.0
166.8
169.6
178.6
199.6
209.1
221.4
214.2
202.5
29.09
2.54%
4.28%
14
Cost of revenue
8.88%
1.02×
Operating expenses
8.67%
1.00×
Spread over hurdle
22.32%