303.4
Revenuekr M
337.3
346.3
366.8
386.8
402.6
413.5
430.2
446.5
459.6
491.5
322.9
4.07%
4.18%
73
24.67
Revenue growth%
25.71
28.52
30.76
31.61
29.37
27.94
29.99
30.81
30.84
29.14
18.25
29.99
29.68
16
7.78
Gross margin%
9.94
11.80
14.69
15.75
15.64
17.96
15.29
13.62
12.82
12.63
25.96
13.62
14.15
79
2.37
Operating margin%
3.70
4.75
4.24
4.11
3.89
1.07
0.40
0.40
0.40
2.67
16.90
0.40
3.19
21
10.93
Net margin%
28.85
31.34
29.35
29.83
29.58
32.54
35.26
32.64
31.05
32.61
23.07
32.61
31.19
35
31.55
P/E ratio (avg)x
15.01
16.44
15.48
17.11
18.77
20.14
20.08
21.74
21.87
20.16
25.44
20.16
19.42
68
34.51
EV/EBITx
76.58
82.84
96.68
97.57
102.8
112.0
117.0
131.5
140.4
147.1
29.97
131.5
107.4
76
13.89
FCF yield (avg)%
23.68
25.06
27.15
26.39
29.35
26.45
26.21
24.66
26.78
25.94
10.05
26.21
26.30
62
19.93
FCF margin%
22.70
23.52
26.21
23.63
24.76
24.11
26.20
25.29
23.12
21.41
6.04
24.11
23.87
74
0.765
FCF / Net incomex
1.072
1.163
1.163
1.323
1.395
1.482
1.402
1.634
1.907
2.177
0.965
1.634
1.398
86
10.87
ROIC%
6.59
4.46
5.18
5.89
7.41
9.96
11.67
8.80
10.19
9.65
6.48
9.96
8.10
34
27.66
Return on equity%
19.58
20.35
18.37
19.94
20.56
19.83
20.12
20.29
18.51
15.61
28.42
19.83
19.88
47
9.47
Return on assets%
27.61
26.60
29.58
29.45
28.90
29.08
26.85
28.13
25.75
26.64
27.79
26.85
27.87
65
0.19
EPSkr
0.09
0.08
0.09
0.08
0.08
0.09
0.09
0.10
0.12
0.12
0.20
9.42%
3.86%
—
8.80
EPS growth%
12.55
10.91
11.89
14.60
14.25
12.23
12.84
10.84
10.47
12.63
17.21
12.23
12.39
33
0.11
Bookvalue per shkr
0.28
0.31
0.31
0.33
0.34
0.36
0.38
0.36
0.38
0.42
0.18
4.41%
4.01%
—
0.16
FCF per sharekr
0.13
0.15
0.16
0.18
0.18
0.19
0.22
0.26
0.27
0.28
0.03
9.19%
9.51%
—
0.03
Dividend per shkr
0.27
0.30
0.30
0.30
0.35
0.35
0.40
0.41
0.41
0.42
0.16
3.49%
4.69%
—
25.35
Div yield (avg)%
12.71
13.56
10.95
10.98
13.12
13.60
16.09
18.88
19.10
19.14
15.14
18.88
13.58
20
12.83
Payout ratio%
28.81
30.85
28.25
29.64
26.65
25.25
25.71
24.58
22.60
22.26
12.84
24.58
26.18
35
1.355
Shares (diluted)B
1.171
1.254
1.135
0.988
1.038
1.075
1.166
1.221
1.342
1.220
1.390
3.27%
0.87%
79
12.31
Buyback yield%
25.65
22.78
20.67
17.73
19.42
21.81
22.60
23.82
26.79
23.85
10.63
23.82
22.69
81
1.214
D/E ratiox
1.304
1.353
1.499
1.506
1.458
1.610
1.503
1.500
1.537
1.641
1.373
1.537
1.501
11
32.09
Enterprise valuekr M
183.3
188.8
207.7
218.7
237.1
234.2
272.5
309.9
333.1
329.8
73.74
6.83%
7.74%
90
400.1
LT debtkr M
190.3
180.0
186.3
203.5
221.1
217.1
243.5
247.4
243.4
255.3
392.6
2.92%
2.44%
37
Cost of revenue
3.75%
0.96×
Operating expenses
4.95%
1.08×
Goodwill & intangibles
17.09%
Spread over hurdle
33.60%