171.4
Revenuekr M
180.9
181.7
185.5
193.5
197.3
207.5
217.2
220.2
227.4
229.3
189.4
3.05%
2.80%
81
13.83
Revenue growth%
25.73
23.63
21.73
19.71
19.05
19.22
20.31
21.71
24.25
24.85
18.33
21.71
21.72
60
24.69
Gross margin%
3.24
5.69
7.33
7.10
7.13
7.75
8.45
5.53
5.79
8.27
10.42
7.75
7.11
9
25.25
Operating margin%
16.13
14.18
13.97
14.73
14.71
17.28
17.07
17.33
15.41
16.77
16.92
17.07
15.77
76
14.50
Net margin%
18.77
21.63
20.02
20.70
19.37
21.66
21.01
19.62
21.50
19.72
27.60
21.01
20.36
47
9.356
P/E ratio (avg)x
8.249
8.354
9.193
9.457
9.284
10.60
10.60
10.24
9.634
9.175
9.770
10.24
9.371
51
20.59
EV/EBITx
16.37
17.88
20.19
21.17
20.49
21.60
24.13
24.89
25.06
26.51
7.302
24.89
21.39
64
23.13
FCF yield (avg)%
7.95
9.62
8.47
7.51
7.30
6.70
6.98
9.97
9.70
9.17
27.91
9.17
8.21
22
28.79
FCF margin%
1.44
0.40
2.20
4.78
1.88
3.24
1.62
1.99
0.40
1.76
18.73
1.76
1.82
66
0.546
FCF / Net incomex
0.242
0.266
0.293
0.342
0.401
0.443
0.503
0.492
0.550
0.614
0.860
0.503
0.422
34
18.12
ROIC%
11.66
13.67
11.55
9.45
11.90
11.98
11.09
13.79
13.27
11.68
10.63
11.98
11.79
81
15.03
Return on equity%
0.69
0.40
0.40
0.40
0.40
2.14
3.84
3.45
2.94
1.01
11.98
2.94
0.85
28
4.83
Return on assets%
1.25
0.40
0.40
2.10
0.40
2.64
4.58
2.57
0.40
0.40
4.62
2.57
0.83
17
5.53
EPSkr
10.20
10.87
11.72
11.74
12.50
13.63
14.36
15.35
17.10
16.82
5.81
6.12%
4.17%
—
10.04
EPS growth%
14.24
17.11
15.90
18.81
18.33
20.41
21.53
19.06
20.11
20.62
11.34
20.41
18.93
42
7.69
Bookvalue per shkr
8.90
8.15
7.68
7.87
8.16
8.19
9.23
8.88
9.73
8.97
3.70
1.93%
0.25%
—
14.57
FCF per sharekr
18.01
19.25
20.86
21.66
24.70
25.75
28.64
27.97
27.20
25.85
10.79
0.91%
4.58%
—
18.07
Dividend per shkr
10.68
11.40
13.23
12.77
14.79
16.66
16.38
15.79
17.46
17.56
5.32
3.49%
6.61%
—
10.15
Div yield (avg)%
4.29
4.06
7.01
4.20
3.69
3.21
3.03
3.57
5.01
4.20
29.51
3.57
4.13
49
11.04
Payout ratio%
18.34
18.33
19.24
18.30
20.05
22.31
21.58
19.86
21.46
21.60
24.82
21.58
19.96
79
16.08
Shares (diluted)M
20.85
21.11
19.81
19.97
21.98
21.12
20.89
22.74
22.87
25.84
15.96
3.30%
2.99%
19
10.19
Buyback yield%
9.98
7.98
5.29
4.81
3.16
5.23
2.41
3.91
5.35
4.32
13.25
4.32
5.02
82
1.136
D/E ratiox
0.769
0.779
0.771
0.745
0.764
0.711
0.686
0.659
0.600
0.554
0.611
0.659
0.728
71
52.92
Enterprise valuekr M
143.3
121.2
119.9
108.0
109.5
101.9
86.62
80.15
81.61
69.97
38.75
(8.57%)
(6.97%)
26
137.5
LT debtkr M
93.44
98.58
91.43
89.04
95.38
96.32
88.48
79.84
83.55
82.17
198.8
(2.94%)
(1.74%)
19
Cost of revenue
2.75%
1.00×
Operating expenses
3.26%
1.05×
Goodwill & intangibles
17.72%
Spread over hurdle
46.38%