16.62
Revenuekr M
170.3
188.3
201.2
212.9
228.4
242.1
257.3
277.3
299.2
327.0
17.49
7.44%
7.36%
20
16.09
Revenue growth%
14.58
12.46
9.57
6.84
9.65
11.36
9.66
8.35
7.72
7.91
7.50
8.35
9.61
83
19.90
Gross margin%
21.88
21.72
21.60
23.58
26.01
25.57
23.42
24.33
24.11
22.80
12.85
24.11
23.50
29
17.54
Operating margin%
13.84
14.52
14.55
16.34
17.85
16.46
14.69
17.30
15.97
17.14
26.00
16.46
16.16
5
21.82
Net margin%
18.64
18.79
21.04
20.69
21.54
20.03
17.50
14.93
14.81
12.58
26.09
14.93
18.72
27
30.41
P/E ratio (avg)x
28.76
26.51
27.01
26.20
23.81
21.77
19.30
17.08
18.81
20.65
9.447
19.30
22.79
72
16.60
EV/EBITx
35.54
37.30
39.00
38.66
37.06
40.55
39.55
36.82
32.64
29.45
32.51
36.82
37.18
28
3.44
FCF yield (avg)%
13.58
11.91
13.58
11.04
13.22
15.23
16.94
16.22
16.46
18.73
24.97
16.46
14.41
46
25.30
FCF margin%
18.16
18.60
19.04
16.86
17.29
18.28
18.68
18.44
16.25
16.63
21.56
18.28
18.22
66
1.275
FCF / Net incomex
0.365
0.391
0.378
0.383
0.385
0.425
0.434
0.447
0.509
0.570
1.245
0.447
0.408
56
26.58
ROIC%
12.74
13.96
12.94
15.24
14.65
13.65
14.37
16.09
14.00
11.04
17.73
14.00
13.98
76
2.84
Return on equity%
16.81
14.19
11.47
9.66
12.40
10.15
11.76
10.76
10.69
11.40
20.36
10.76
11.43
8
14.98
Return on assets%
19.95
21.99
21.49
22.57
24.48
23.92
24.84
22.17
25.06
27.96
23.97
24.84
23.25
29
3.14
EPSkr
2.21
2.33
2.35
2.14
1.96
1.97
2.05
1.76
1.62
1.59
3.35
(4.07%)
(3.01%)
—
4.42
EPS growth%
15.28
16.07
18.37
15.77
13.32
10.71
13.17
12.44
10.78
10.77
16.31
10.78
13.24
89
2.74
Bookvalue per shkr
2.42
2.66
3.07
2.99
3.15
3.77
4.19
4.48
4.94
4.97
1.48
9.57%
8.35%
—
3.02
FCF per sharekr
2.54
2.70
2.80
2.56
2.69
2.96
2.95
3.31
3.35
3.25
2.13
3.90%
2.41%
—
2.82
Dividend per shkr
2.14
2.28
2.35
2.46
2.43
2.61
3.02
3.02
3.01
3.01
3.28
4.33%
4.53%
—
26.49
Div yield (avg)%
6.93
4.37
3.43
1.22
0.40
0.40
3.39
4.60
6.38
6.06
21.79
4.60
3.90
20
17.60
Payout ratio%
5.16
3.26
3.33
2.51
0.92
1.30
0.40
0.40
0.40
0.40
18.60
0.40
1.11
72
68.35
Shares (diluted)M
64.09
62.79
56.89
55.20
55.54
58.62
62.12
63.80
67.73
70.19
67.72
4.79%
0.56%
58
16.39
Buyback yield%
27.89
29.11
31.52
31.80
32.50
32.60
31.94
30.43
29.88
28.61
3.64
30.43
30.97
34
1.121
D/E ratiox
0.556
0.630
0.732
0.731
0.761
0.789
0.790
0.820
0.943
0.976
1.610
0.820
0.775
39
162.7
Enterprise valuekr M
386.2
442.3
433.6
478.8
494.6
554.0
643.3
624.2
684.9
709.0
152.3
7.47%
7.49%
82
291.8
LT debtkr M
124.5
119.8
115.8
106.2
102.2
104.2
95.81
96.93
102.2
111.1
258.7
1.67%
(1.68%)
37
Cost of revenue
7.46%
1.01×
Operating expenses
7.11%
0.98×
Goodwill & intangibles
18.73%