68.72
Revenuekr M
147.6
154.3
162.6
168.8
171.7
178.7
189.5
197.1
203.9
213.3
76.87
4.44%
3.92%
29
4.76
Revenue growth%
10.23
12.64
9.79
7.04
10.00
11.21
9.20
11.56
13.63
13.98
5.01
11.56
10.72
46
29.61
Gross margin%
4.55
7.40
4.77
5.93
6.17
7.38
10.32
10.47
13.15
10.40
7.22
10.40
7.39
35
2.06
Operating margin%
21.08
22.43
25.20
27.94
26.11
23.63
26.11
24.94
24.86
24.80
4.08
24.86
24.90
50
17.60
Net margin%
16.33
15.05
12.64
11.28
11.79
12.54
10.19
8.97
9.89
10.61
25.14
10.19
11.53
40
26.84
P/E ratio (avg)x
36.27
39.27
39.66
38.34
35.46
39.99
39.75
45.19
52.33
48.45
36.24
45.19
39.71
60
6.553
EV/EBITx
42.01
44.36
42.78
47.38
52.17
49.08
45.55
48.97
51.01
54.83
26.18
49.08
48.18
89
25.49
FCF yield (avg)%
27.39
30.09
30.06
31.63
33.51
34.62
32.68
34.23
34.87
33.85
26.64
34.23
33.09
92
29.13
FCF margin%
12.20
13.98
15.74
17.07
16.64
16.15
14.71
16.06
16.19
17.97
20.32
16.15
16.10
88
1.372
FCF / Net incomex
1.726
1.808
1.581
1.671
1.479
1.359
1.227
1.210
1.085
1.017
0.101
1.210
1.419
65
27.53
ROIC%
25.21
24.00
21.64
22.78
23.65
24.59
22.20
23.69
21.63
20.61
24.59
22.20
23.22
25
11.01
Return on equity%
27.01
29.07
31.03
32.97
35.63
35.52
37.35
37.18
36.31
36.66
28.74
36.66
35.57
20
18.08
Return on assets%
24.25
24.12
26.33
26.52
29.20
28.47
27.24
25.25
27.11
26.67
16.63
27.11
26.60
43
9.89
EPSkr
12.29
14.75
16.61
16.80
20.15
20.14
19.84
23.62
28.23
28.19
10.77
6.95%
8.93%
—
7.82
EPS growth%
22.92
20.26
19.23
22.09
24.69
22.11
22.51
23.48
25.61
22.82
3.29
22.82
22.66
75
4.52
Bookvalue per shkr
2.95
2.85
2.94
2.82
2.92
2.82
3.23
3.38
3.63
3.81
8.56
5.52%
2.17%
—
13.64
FCF per sharekr
5.06
5.10
5.78
6.01
6.02
5.60
5.23
5.83
6.08
6.86
2.80
2.63%
3.30%
—
7.52
Dividend per shkr
10.44
10.51
10.13
10.50
9.26
8.98
8.29
8.06
6.84
6.39
13.70
(7.15%)
(5.94%)
—
9.64
Div yield (avg)%
16.30
14.85
17.13
18.89
18.90
17.06
15.07
16.75
18.95
19.29
23.92
17.06
17.10
70
4.21
Payout ratio%
12.83
12.49
11.12
9.10
11.32
9.56
12.20
10.08
7.96
9.07
21.01
9.56
10.60
71
8.987
Shares (diluted)M
5.404
5.401
5.172
5.609
5.286
5.192
5.266
5.103
4.765
4.288
9.097
(4.10%)
(3.65%)
63
24.88
Buyback yield%
17.99
16.35
13.97
13.13
12.64
10.76
10.88
13.45
14.53
14.36
7.37
13.45
13.71
32
0.166
D/E ratiox
0.373
0.403
0.465
0.473
0.530
0.601
0.660
0.744
0.884
1.060
1.544
0.744
0.566
27
130.9
Enterprise valuekr M
276.3
251.1
237.6
240.9
231.8
254.8
268.4
277.5
286.8
263.6
118.0
2.60%
0.55%
84
143.9
LT debtkr M
146.4
151.5
175.1
167.8
156.9
170.7
160.7
156.1
162.6
180.3
55.13
2.82%
2.56%
20
Cost of revenue
3.92%
1.00×
Operating expenses
4.07%
1.01×
Goodwill & intangibles
14.78%
Spread over hurdle
(0.63%)