16.51
Revenuekr M
44.18
47.09
50.07
54.40
59.79
65.95
70.48
78.10
86.71
94.28
17.56
9.54%
8.94%
52
15.32
Revenue growth%
22.18
20.82
21.50
22.35
24.65
24.91
23.05
24.99
23.67
23.69
2.76
23.69
23.36
90
3.53
Gross margin%
13.77
14.90
12.78
14.05
16.93
17.29
20.05
22.82
24.19
26.28
8.96
22.82
17.11
38
5.08
Operating margin%
18.41
16.29
15.31
12.67
9.67
9.44
11.92
12.79
14.39
12.38
17.02
12.38
12.73
70
14.20
Net margin%
15.48
15.50
16.78
19.05
18.81
18.64
17.72
15.96
15.33
15.35
22.93
15.96
16.37
62
14.08
P/E ratio (avg)x
32.07
33.79
34.48
38.01
43.32
44.97
45.54
53.06
60.02
71.81
19.55
53.06
44.14
57
25.27
EV/EBITx
19.01
19.52
21.53
24.27
26.30
28.68
28.46
30.14
31.65
30.54
11.55
30.14
27.38
24
15.53
FCF yield (avg)%
10.74
8.33
9.63
11.05
11.12
11.87
10.83
10.28
11.42
13.87
2.89
11.42
10.94
90
21.41
FCF margin%
18.69
17.66
20.35
22.14
20.28
17.35
15.74
16.58
14.53
13.46
2.69
15.74
17.51
22
0.496
FCF / Net incomex
2.036
2.308
2.232
2.324
2.609
2.792
3.194
3.732
4.125
4.688
1.096
3.732
2.700
11
9.19
ROIC%
15.10
12.58
12.19
14.46
12.28
14.49
14.79
12.51
15.44
12.92
20.71
14.49
13.69
67
6.71
Return on equity%
24.90
27.32
27.96
29.17
30.76
28.65
29.86
30.81
29.82
31.41
27.43
29.86
29.50
42
23.41
Return on assets%
7.71
8.87
11.12
11.84
10.92
9.23
11.96
14.80
13.36
14.96
3.44
13.36
11.48
9
0.43
EPSkr
0.55
0.60
0.67
0.60
0.54
0.53
0.51
0.46
0.50
0.48
0.49
(2.07%)
(1.96%)
—
20.62
EPS growth%
5.31
7.85
8.73
10.45
12.87
12.37
14.92
17.81
16.47
17.49
19.68
16.47
12.62
84
0.38
Bookvalue per shkr
0.48
0.54
0.52
0.46
0.51
0.57
0.64
0.66
0.63
0.68
0.78
5.83%
3.67%
—
0.38
FCF per sharekr
0.24
0.24
0.27
0.26
0.26
0.30
0.33
0.37
0.38
0.38
0.39
7.99%
4.66%
—
0.74
Dividend per shkr
0.52
0.56
0.61
0.71
0.81
0.93
1.03
1.16
1.25
1.36
0.38
10.80%
9.87%
—
24.20
Div yield (avg)%
28.33
29.47
32.35
30.67
29.78
28.52
25.72
25.19
24.51
23.79
23.25
25.19
28.42
72
23.31
Payout ratio%
25.20
23.65
22.87
20.71
21.01
20.19
21.65
23.78
20.99
22.09
24.06
21.65
21.87
45
55.71
Shares (diluted)M
53.36
56.68
51.59
53.19
53.27
47.53
41.28
35.43
32.47
31.48
54.28
(9.98%)
(5.65%)
48
12.69
Buyback yield%
17.28
18.66
15.68
15.25
13.75
10.90
10.09
12.47
15.20
13.64
11.59
12.47
14.47
48
1.466
D/E ratiox
1.293
1.379
1.378
1.340
1.329
1.478
1.632
1.798
1.794
1.721
0.509
1.721
1.429
37
50.16
Enterprise valuekr M
33.17
34.99
35.77
35.88
34.29
33.77
32.40
33.39
28.52
28.40
20.40
(3.70%)
(2.26%)
47
37.91
LT debtkr M
72.54
78.32
86.82
87.71
99.26
117.6
120.9
140.9
139.0
157.1
76.94
9.62%
8.66%
51
Cost of revenue
8.59%
0.97×
Operating expenses
9.50%
1.05×
Spread over hurdle
70.36%