11.39
Revenuekr M
96.86
99.62
100.2
104.1
106.6
107.8
108.4
112.2
113.0
114.4
12.47
1.43%
2.13%
30
29.59
Revenue growth%
7.05
4.67
3.80
6.28
9.26
8.19
5.62
6.61
5.67
6.81
15.06
6.61
6.45
73
7.84
Gross margin%
33.98
36.26
36.72
38.40
35.44
36.44
37.05
38.92
38.65
38.28
2.83
38.28
36.89
85
21.30
Operating margin%
23.67
22.98
21.94
21.94
24.38
26.42
25.57
26.86
26.19
24.96
13.02
26.19
24.67
87
7.63
Net margin%
19.61
16.67
16.22
15.78
15.74
16.76
15.03
17.21
19.89
21.03
26.46
17.21
16.72
76
28.23
P/E ratio (avg)x
13.44
14.97
14.36
15.22
16.67
15.22
15.72
16.07
18.44
21.20
10.01
16.07
15.47
32
8.153
EV/EBITx
23.41
20.72
19.28
16.78
15.17
15.30
15.69
13.93
13.82
12.20
23.46
13.93
15.49
28
22.22
FCF yield (avg)%
19.71
22.31
22.52
21.40
21.55
20.95
23.53
24.68
26.65
27.28
13.49
24.68
22.42
27
27.94
FCF margin%
0.40
1.35
3.41
5.14
3.26
5.30
4.10
1.21
0.48
2.74
2.97
2.74
3.00
63
1.254
FCF / Net incomex
1.722
1.670
1.623
1.800
1.767
1.956
1.756
1.688
1.553
1.640
0.317
1.688
1.705
13
20.17
ROIC%
5.05
6.36
5.08
4.99
6.97
7.00
7.18
5.33
6.89
4.60
17.49
6.89
5.85
17
22.38
Return on equity%
15.30
17.60
16.36
14.25
11.27
9.60
10.96
9.03
10.30
10.01
28.59
10.01
11.11
31
17.24
Return on assets%
0.40
0.40
0.40
2.93
5.32
7.87
6.43
5.31
4.58
3.45
24.14
5.31
4.01
16
6.15
EPSkr
4.03
3.59
3.46
3.79
4.02
3.80
3.74
3.41
3.66
3.76
6.47
(1.35%)
(1.22%)
—
22.13
EPS growth%
23.24
24.29
21.77
20.36
18.72
18.37
18.13
17.96
17.35
18.23
3.84
18.13
18.55
34
3.67
Bookvalue per shkr
5.26
4.67
4.89
4.43
4.13
3.55
3.74
3.24
3.46
3.67
3.06
(2.34%)
(2.87%)
—
2.84
FCF per sharekr
5.06
5.59
6.15
7.15
7.35
7.87
9.54
9.99
10.14
11.26
3.95
8.90%
8.29%
—
3.89
Dividend per shkr
1.15
1.11
1.02
0.92
0.90
0.85
0.92
0.99
0.95
0.86
3.16
(0.98%)
(3.34%)
—
14.06
Div yield (avg)%
8.39
10.45
7.80
8.64
7.19
5.77
8.36
10.01
11.13
8.85
14.30
8.85
8.52
74
28.76
Payout ratio%
7.53
6.60
7.80
8.98
6.81
6.01
6.48
6.82
7.43
10.32
22.62
6.82
7.13
17
11.71
Shares (diluted)M
10.40
10.86
10.86
11.71
10.92
11.55
11.74
12.32
12.55
11.22
11.29
0.54%
1.02%
66
14.83
Buyback yield%
19.24
20.15
22.15
23.59
23.00
22.22
24.38
26.63
26.97
25.95
6.13
25.95
23.30
36
1.758
D/E ratiox
0.821
0.745
0.747
0.817
0.746
0.739
0.835
0.788
0.780
0.782
0.261
0.782
0.781
15
33.94
Enterprise valuekr M
8.065
8.440
7.915
8.625
8.272
8.576
7.959
8.398
8.319
8.176
71.13
(0.23%)
0.13%
35
103.5
LT debtkr M
49.29
55.44
65.95
69.74
70.60
86.00
86.19
97.13
114.3
121.5
19.23
11.46%
11.26%
95
Cost of revenue
2.34%
1.02×
Operating expenses
2.25%
1.01×
Cash and investments
15.76%
Goodwill & intangibles
15.60%
Spread over hurdle
60.52%