12.07
Revenuekr M
83.15
87.08
90.35
93.99
95.29
97.52
102.9
104.3
109.7
110.7
12.59
3.05%
3.18%
40
27.51
Revenue growth%
14.83
15.03
17.60
19.15
20.20
20.88
22.76
22.62
22.54
24.89
23.45
22.62
20.54
25
26.48
Gross margin%
6.15
4.17
3.67
2.54
5.19
4.95
2.64
2.40
1.61
0.40
6.14
2.40
3.15
63
12.51
Operating margin%
14.80
13.80
12.03
13.09
14.55
15.27
13.60
14.75
12.92
15.02
8.12
14.75
14.18
22
7.96
Net margin%
11.88
12.25
9.75
9.63
11.13
8.30
6.69
4.40
6.11
4.47
19.15
6.11
8.97
56
13.13
P/E ratio (avg)x
36.18
35.17
37.65
41.99
45.25
52.15
47.92
48.79
49.47
52.94
8.210
49.47
46.59
36
31.70
EV/EBITx
12.49
12.64
13.91
13.13
13.69
14.87
14.87
17.14
19.61
22.51
23.75
17.14
14.39
52
21.13
FCF yield (avg)%
16.94
16.49
19.24
21.95
22.36
22.30
24.52
22.07
21.20
23.82
23.41
22.30
22.01
83
8.55
FCF margin%
21.15
20.35
20.98
19.12
20.69
18.63
20.12
20.91
20.26
18.14
29.33
20.12
20.30
57
0.884
FCF / Net incomex
1.289
1.305
1.242
1.265
1.320
1.495
1.572
1.815
1.713
1.622
0.379
1.622
1.407
8
11.26
ROIC%
24.63
27.45
30.18
29.96
32.40
31.49
32.43
30.56
29.33
30.46
8.01
30.56
30.32
45
23.85
Return on equity%
8.84
8.91
9.73
11.78
9.66
10.31
12.17
9.37
9.22
8.42
10.31
9.37
9.51
73
3.76
Return on assets%
6.45
7.14
5.63
6.79
6.81
9.24
9.61
12.58
13.94
11.73
4.74
11.73
8.19
12
5.32
EPSkr
0.80
0.85
0.89
1.00
1.13
1.23
1.38
1.48
1.48
1.48
5.58
5.65%
6.20%
—
18.64
EPS growth%
6.46
6.13
9.00
10.97
9.49
9.22
6.86
7.37
5.08
3.46
28.96
6.86
7.11
31
2.71
Bookvalue per shkr
1.81
1.90
1.79
1.66
1.50
1.35
1.34
1.23
1.21
1.30
3.86
(2.94%)
(4.13%)
—
1.04
FCF per sharekr
5.96
7.16
8.47
8.96
10.62
11.74
13.78
16.13
16.44
18.19
4.09
11.36%
12.88%
—
1.42
Dividend per shkr
5.48
5.39
5.62
5.58
5.15
4.61
4.76
5.04
5.19
5.44
1.04
1.07%
0.09%
—
25.53
Div yield (avg)%
16.23
17.80
15.53
16.49
18.38
16.32
13.80
14.86
15.09
12.20
3.58
14.86
15.88
13
4.44
Payout ratio%
2.13
1.93
0.40
0.40
0.40
0.54
0.40
0.40
2.26
2.17
16.77
0.54
0.47
37
19.52
Shares (diluted)M
29.77
30.82
35.08
34.28
34.19
36.95
37.60
39.37
42.63
47.65
19.08
6.86%
5.88%
44
21.73
Buyback yield%
17.01
18.22
20.08
17.53
20.35
20.01
19.15
21.29
18.75
15.81
6.55
19.15
18.95
92
0.207
D/E ratiox
1.250
1.159
1.111
1.002
1.073
0.965
0.978
0.920
1.006
1.097
0.468
0.978
1.039
32
91.29
Enterprise valuekr M
46.47
44.96
46.82
42.41
38.25
40.80
36.21
32.23
29.78
29.07
46.73
(5.34%)
(5.04%)
46
17.26
LT debtkr M
8.902
10.32
10.57
11.93
12.28
12.08
14.14
15.16
18.25
18.53
4.774
8.58%
8.58%
12
Cost of revenue
2.92%
0.98×
Operating expenses
3.20%
1.00×
Cash and investments
15.47%
Spread over hurdle
14.88%