42.45
Revenuekr M
89.90
91.62
94.77
96.95
100.7
103.1
107.6
108.6
109.8
113.8
46.07
2.49%
2.78%
25
11.34
Revenue growth%
22.18
22.99
24.86
23.34
21.95
22.55
24.36
24.48
27.01
25.70
5.39
24.48
23.85
60
13.19
Gross margin%
0.40
0.40
0.40
2.56
0.62
1.55
0.40
2.54
0.59
1.86
17.40
1.55
0.60
26
20.59
Operating margin%
2.15
1.22
1.31
4.29
3.70
2.36
0.40
0.40
0.40
0.40
18.37
0.40
1.26
36
25.97
Net margin%
11.61
11.94
13.58
11.42
14.34
13.96
13.90
11.82
11.20
13.42
6.08
13.42
12.68
79
25.52
P/E ratio (avg)x
38.36
44.12
40.76
40.40
41.72
46.52
44.62
46.53
50.62
49.56
34.58
46.53
44.37
64
25.30
EV/EBITx
20.97
19.25
17.37
15.79
14.24
14.63
15.40
16.26
16.57
16.86
19.06
16.26
16.41
48
12.90
FCF yield (avg)%
2.70
1.03
2.05
0.40
1.43
0.40
2.90
2.39
2.49
5.34
29.26
2.49
2.22
85
9.54
FCF margin%
19.08
20.58
23.08
20.77
17.83
18.04
16.76
19.14
19.93
21.18
10.68
19.14
19.53
42
0.825
FCF / Net incomex
0.394
0.374
0.423
0.399
0.394
0.390
0.443
0.419
0.455
0.429
0.757
0.429
0.409
42
25.41
ROIC%
4.88
2.71
4.78
5.58
3.59
4.67
5.26
7.07
8.07
5.76
2.75
5.76
5.07
65
21.28
Return on equity%
9.82
11.67
9.77
8.25
10.21
11.64
8.74
10.44
8.77
7.05
21.03
8.77
9.80
14
23.29
Return on assets%
27.87
30.71
28.10
26.19
27.46
30.35
32.56
31.99
32.48
32.85
2.45
32.48
30.53
52
2.21
EPSkr
1.07
1.06
1.12
1.18
1.14
1.02
1.08
1.02
1.09
1.06
2.31
(1.55%)
(0.48%)
—
18.63
EPS growth%
11.83
14.22
11.72
14.48
11.76
8.80
7.39
7.10
5.78
7.95
24.59
7.39
10.26
12
2.01
Bookvalue per shkr
1.02
1.10
0.99
1.05
1.07
1.20
1.07
1.19
1.32
1.37
0.55
4.99%
1.98%
—
0.53
FCF per sharekr
1.23
1.12
1.17
1.20
1.12
1.08
0.99
0.99
0.96
0.94
0.77
(3.49%)
(1.78%)
—
1.36
Dividend per shkr
1.96
2.13
2.52
2.46
2.57
2.98
3.09
3.46
3.68
4.03
1.44
9.45%
9.34%
—
20.87
Div yield (avg)%
24.66
25.13
26.76
25.58
23.43
24.03
26.35
24.48
24.54
23.29
18.54
24.48
24.60
53
24.70
Payout ratio%
26.43
23.70
21.69
21.76
23.92
25.33
26.57
27.04
25.76
23.58
23.71
25.76
24.63
71
22.87
Shares (diluted)M
28.24
24.52
25.93
22.80
23.94
22.89
24.44
23.94
25.71
23.59
23.25
(0.29%)
(1.05%)
56
10.66
Buyback yield%
14.37
11.69
10.15
9.49
10.59
8.78
9.40
10.22
8.13
6.04
19.09
8.78
9.82
21
0.225
D/E ratiox
2.799
3.314
3.358
3.944
4.280
4.152
4.211
4.083
4.344
4.560
0.358
4.211
4.118
74
72.65
Enterprise valuekr M
45.72
50.78
52.40
51.38
49.80
50.34
56.36
57.93
64.55
68.14
24.60
6.47%
5.93%
11
64.63
LT debtkr M
57.84
58.19
56.65
66.24
75.48
90.57
101.8
119.1
126.8
138.3
27.81
12.87%
10.19%
32
Cost of revenue
3.00%
1.02×
Operating expenses
2.53%
0.98×
Cash and investments
15.08%
Spread over hurdle
46.93%