54.71
Revenuekr M
98.78
99.11
99.90
104.7
106.4
109.3
109.5
114.5
115.9
121.1
60.58
2.62%
2.16%
19
28.03
Revenue growth%
3.17
3.07
4.43
4.17
5.24
3.54
3.41
4.07
6.78
7.76
25.79
4.07
4.12
81
9.42
Gross margin%
15.69
18.18
17.18
16.57
19.34
20.30
19.03
17.45
15.23
17.45
15.78
17.45
17.45
19
21.76
Operating margin%
7.92
9.83
11.47
9.68
10.34
11.08
9.23
11.33
10.11
13.01
7.15
11.08
10.23
62
23.96
Net margin%
18.91
18.64
17.79
19.24
17.43
16.73
14.87
16.74
15.64
14.60
27.32
15.64
17.08
26
24.19
P/E ratio (avg)x
23.32
24.73
26.44
27.59
26.40
26.15
24.55
21.73
19.48
20.26
36.79
21.73
24.64
30
31.53
EV/EBITx
28.07
28.17
30.38
31.71
33.46
34.46
35.90
40.42
38.72
39.77
13.69
38.72
33.96
65
2.19
FCF yield (avg)%
21.48
19.65
17.81
15.44
15.77
15.76
15.87
15.45
15.10
13.09
18.30
15.45
15.77
46
29.15
FCF margin%
39.53
36.57
37.37
37.95
38.23
40.33
42.73
44.47
42.28
41.76
5.19
42.28
39.93
87
0.901
FCF / Net incomex
0.145
0.156
0.164
0.164
0.140
0.141
0.151
0.148
0.154
0.137
1.179
0.148
0.149
70
4.47
ROIC%
0.40
1.39
0.40
1.79
0.40
0.40
0.40
2.50
3.18
5.26
3.55
2.50
0.90
27
8.60
Return on equity%
20.21
20.68
23.18
24.22
23.42
24.80
26.15
27.35
27.35
29.39
8.44
27.35
24.51
49
17.58
Return on assets%
10.91
9.37
10.43
10.81
10.80
11.96
13.01
13.92
12.18
13.98
24.84
13.01
11.44
41
12.74
EPSkr
15.61
14.99
17.33
19.47
23.03
25.91
26.52
26.81
27.68
27.86
14.18
3.88%
6.73%
—
13.06
EPS growth%
24.46
23.85
22.04
21.35
23.06
25.31
22.70
25.60
24.72
24.40
24.46
24.72
24.13
69
14.16
Bookvalue per shkr
3.11
3.03
2.86
3.09
2.64
2.84
2.59
2.26
2.10
2.23
15.63
(3.29%)
(3.59%)
—
13.81
FCF per sharekr
14.00
12.90
13.85
13.65
12.21
12.87
13.86
12.55
13.24
14.35
16.14
3.29%
0.46%
—
3.09
Dividend per shkr
13.08
11.84
11.74
12.89
13.81
15.10
14.54
13.44
12.50
12.65
16.71
(1.74%)
(0.04%)
—
7.83
Div yield (avg)%
15.96
18.15
17.88
17.95
15.73
13.98
12.94
15.46
12.57
10.99
14.80
12.94
15.60
42
22.85
Payout ratio%
16.11
18.20
15.94
18.82
16.52
17.52
14.62
13.22
10.89
12.04
23.32
13.22
16.02
9
2.697
Shares (diluted)M
2.813
3.122
2.845
2.764
2.580
2.529
2.788
2.677
2.851
3.038
2.773
3.32%
1.74%
61
17.46
Buyback yield%
19.51
19.91
19.58
17.15
17.26
16.95
18.90
18.58
15.94
16.38
17.94
16.95
17.92
45
0.703
D/E ratiox
1.179
1.163
1.031
1.025
1.032
1.081
1.006
0.984
0.886
0.854
1.380
0.984
1.028
28
53.89
Enterprise valuekr M
102.9
92.95
91.16
84.85
90.72
89.92
98.05
98.91
108.0
108.4
36.20
3.63%
1.20%
88
60.79
LT debtkr M
13.18
13.60
14.08
12.92
12.50
13.95
12.47
11.78
10.61
11.66
56.37
(1.38%)
(1.55%)
69
Cost of revenue
2.07%
0.99×
Operating expenses
2.47%
1.03×
Cash and investments
17.60%
Spread over hurdle
40.15%