47.97
Revenuekr M
137.5
143.3
149.3
153.8
161.7
163.5
165.0
173.2
174.2
180.7
52.67
2.25%
3.11%
10
24.38
Revenue growth%
29.87
30.62
28.49
30.75
29.86
30.56
32.27
29.28
28.16
25.60
11.35
29.28
29.87
51
24.14
Gross margin%
12.78
13.11
15.28
16.98
16.07
18.14
19.19
21.16
20.74
23.64
24.55
20.74
17.56
9
26.55
Operating margin%
1.28
0.40
0.40
2.10
2.61
2.39
1.00
2.07
2.09
3.26
29.67
2.09
2.08
79
18.52
Net margin%
14.89
12.30
12.72
14.14
16.17
14.87
13.57
12.28
12.94
10.29
29.89
12.94
13.25
50
25.29
P/E ratio (avg)x
17.53
18.85
17.83
19.33
21.66
20.37
19.02
21.68
22.02
25.30
32.52
21.68
19.85
31
28.94
EV/EBITx
35.06
32.19
34.38
34.40
36.05
36.16
34.41
38.27
40.87
44.44
24.33
38.27
35.55
67
29.73
FCF yield (avg)%
6.86
3.89
1.72
0.40
0.40
0.40
0.40
0.40
1.80
2.73
7.52
0.40
1.06
22
21.91
FCF margin%
1.77
3.23
2.84
4.77
4.61
6.30
5.17
5.94
7.29
6.89
23.25
6.30
4.97
47
1.226
FCF / Net incomex
0.890
0.795
0.683
0.595
0.585
0.584
0.551
0.553
0.478
0.505
0.914
0.551
0.585
14
23.86
ROIC%
2.48
0.40
1.70
2.52
4.62
1.72
1.09
1.44
1.88
0.40
24.01
1.44
1.71
11
14.45
Return on equity%
30.96
32.59
35.36
36.49
37.58
36.20
33.57
31.69
33.02
30.48
2.75
33.02
33.30
66
26.55
Return on assets%
17.43
16.10
17.34
19.54
18.66
18.28
17.16
14.94
17.41
18.15
18.44
17.41
17.42
29
0.92
EPSkr
1.44
1.34
1.42
1.44
1.38
1.27
1.38
1.24
1.30
1.39
0.95
0.22%
0.66%
—
20.27
EPS growth%
10.19
7.48
8.86
11.22
12.17
10.73
8.24
7.20
8.92
11.82
21.65
8.92
9.55
32
1.58
Bookvalue per shkr
1.82
1.83
2.15
2.41
2.73
2.80
3.29
3.15
3.19
3.40
1.05
4.48%
6.77%
—
1.29
FCF per sharekr
0.61
0.60
0.55
0.51
0.56
0.60
0.64
0.64
0.70
0.65
0.80
3.29%
(0.11%)
—
0.93
Dividend per shkr
0.46
0.47
0.53
0.57
0.58
0.62
0.60
0.62
0.71
0.69
0.68
3.71%
4.21%
—
22.83
Div yield (avg)%
10.11
9.11
12.10
12.15
10.75
10.75
12.80
15.24
14.35
13.82
20.29
13.82
12.12
42
18.39
Payout ratio%
5.38
6.46
5.74
7.00
6.02
5.23
3.91
5.51
6.24
5.66
24.52
5.51
5.70
70
42.90
Shares (diluted)M
43.71
41.73
42.17
37.99
41.09
37.95
40.27
38.73
40.84
36.85
44.40
(2.16%)
(2.51%)
25
21.54
Buyback yield%
19.22
21.19
23.82
24.77
25.91
25.57
28.19
30.56
27.82
27.58
27.73
27.82
25.74
65
0.282
D/E ratiox
2.043
2.222
2.417
2.408
2.414
2.561
2.563
2.852
2.719
3.012
1.476
2.719
2.489
90
207.8
Enterprise valuekr M
9.952
9.340
9.267
8.598
8.219
8.817
8.286
8.625
8.919
8.670
192.7
1.07%
(1.52%)
40
194.3
LT debtkr M
70.94
70.19
81.94
96.21
98.72
100.8
107.5
121.8
142.5
166.7
138.1
11.04%
8.74%
80
Cost of revenue
3.12%
1.00×
Operating expenses
2.69%
0.96×
Goodwill & intangibles
18.30%
Spread over hurdle
13.65%