337.8
Revenuekr M
213.5
231.6
251.9
271.8
289.8
317.0
350.7
376.1
399.7
441.1
357.5
8.76%
8.59%
12
26.90
Revenue growth%
23.01
25.75
26.78
29.28
28.56
28.38
27.63
26.00
24.90
22.31
28.18
26.00
26.39
40
11.22
Gross margin%
17.91
20.04
21.79
24.58
24.82
26.86
28.86
30.32
30.19
31.87
29.37
30.19
25.84
17
10.08
Operating margin%
23.77
20.88
21.83
21.91
22.26
21.86
22.53
20.56
21.17
22.48
26.59
21.86
21.89
16
29.39
Net margin%
7.39
8.77
9.88
10.73
10.03
9.40
10.15
12.20
13.66
12.41
28.92
12.20
10.09
73
8.239
P/E ratio (avg)x
52.13
57.51
59.90
62.08
65.98
72.65
82.91
89.85
93.19
96.74
22.88
89.85
69.32
75
36.06
EV/EBITx
34.84
34.08
36.16
39.03
38.08
40.18
40.65
37.71
37.67
41.27
16.13
40.18
37.89
62
25.52
FCF yield (avg)%
28.76
28.70
27.43
29.54
26.79
25.88
25.82
27.01
24.65
27.04
7.90
25.88
27.03
13
25.17
FCF margin%
23.51
22.57
23.03
22.94
21.05
18.95
19.15
19.11
16.42
16.14
8.28
18.95
20.10
39
0.381
FCF / Net incomex
1.769
2.038
2.158
2.455
2.843
3.352
3.855
4.534
5.033
5.113
0.885
4.534
3.098
21
5.00
ROIC%
11.66
12.71
10.58
8.12
5.86
7.16
7.13
5.11
6.98
5.64
17.00
6.98
7.14
51
15.33
Return on equity%
16.45
18.51
18.29
15.59
15.19
16.82
14.39
17.35
19.46
22.39
5.68
17.35
17.09
65
28.63
Return on assets%
29.25
30.27
29.44
28.02
28.25
27.12
24.56
22.80
22.42
25.26
18.47
24.56
27.57
84
6.18
EPSkr
2.06
2.21
2.09
1.84
1.62
1.71
1.80
1.61
1.46
1.42
6.65
(2.69%)
(4.10%)
—
9.03
EPS growth%
15.57
13.63
10.94
12.69
10.38
9.31
10.21
11.60
8.87
9.37
22.86
9.37
10.66
70
6.57
Bookvalue per shkr
17.40
18.12
20.55
20.41
24.48
29.49
28.85
30.81
33.48
35.90
9.76
7.96%
8.79%
—
5.81
FCF per sharekr
2.01
2.01
1.95
2.09
2.46
2.71
2.83
3.37
3.42
3.95
4.91
9.98%
7.50%
—
3.55
Dividend per shkr
10.17
10.52
11.37
11.98
12.24
11.60
10.33
10.09
8.66
8.96
3.76
(6.03%)
(0.55%)
—
8.99
Div yield (avg)%
29.91
31.13
29.37
29.96
28.03
29.64
29.59
29.66
30.23
29.06
25.77
29.64
29.65
83
7.59
Payout ratio%
3.11
2.05
3.15
4.70
6.41
7.79
5.60
8.22
9.63
10.30
29.09
8.22
6.00
7
20.42
Shares (diluted)M
16.89
16.05
14.96
14.79
13.50
12.93
12.92
11.74
13.05
12.31
20.50
(1.83%)
(2.46%)
57
8.62
Buyback yield%
7.85
9.02
11.02
13.12
15.83
12.96
12.56
14.72
16.43
15.98
4.32
14.72
13.04
38
0.717
D/E ratiox
1.352
1.377
1.260
1.208
1.139
1.115
1.033
1.008
0.915
0.959
1.642
1.008
1.127
26
343.2
Enterprise valuekr M
580.8
613.5
624.9
578.1
633.3
664.1
649.6
690.2
763.8
787.5
201.4
4.46%
3.52%
89
223.9
LT debtkr M
169.2
169.9
164.5
155.8
156.8
172.8
189.6
209.3
195.2
181.4
413.5
2.96%
0.47%
58
Cost of revenue
8.37%
0.98×
Operating expenses
9.24%
1.06×
Goodwill & intangibles
19.30%
Spread over hurdle
24.48%