56.89
Revenuekr M
152.6
166.0
177.8
194.6
209.3
224.1
244.5
258.2
274.4
292.7
58.52
6.93%
7.26%
86
18.60
Revenue growth%
21.62
22.89
21.21
18.24
15.86
13.77
11.74
8.89
9.45
11.35
13.43
11.35
14.82
20
16.06
Gross margin%
11.60
14.45
12.46
10.83
9.00
6.44
5.69
5.94
5.43
6.88
29.54
5.94
7.94
20
14.79
Operating margin%
10.59
13.40
13.07
11.54
13.81
14.43
13.00
14.77
14.32
16.00
22.10
14.43
13.61
27
23.81
Net margin%
16.46
15.77
18.35
17.78
16.77
14.91
13.24
10.85
9.78
6.85
25.09
10.85
15.34
12
37.05
P/E ratio (avg)x
40.25
46.73
45.06
43.02
49.25
47.72
55.13
56.21
65.27
66.94
34.47
56.21
48.49
28
9.764
EV/EBITx
7.869
7.766
8.641
8.278
7.846
7.365
7.293
6.555
5.922
5.938
19.83
6.555
7.566
70
11.59
FCF yield (avg)%
12.98
12.51
12.10
13.51
11.86
10.96
9.57
11.05
10.46
9.26
10.14
10.46
11.46
53
20.38
FCF margin%
32.48
29.56
28.66
26.24
24.37
23.63
23.21
25.17
25.03
24.50
17.33
24.50
25.10
74
1.756
FCF / Net incomex
1.283
1.353
1.419
1.441
1.463
1.452
1.540
1.507
1.699
1.972
0.799
1.540
1.457
51
5.84
ROIC%
23.82
22.58
22.67
22.93
23.67
25.97
28.08
30.39
32.77
30.08
15.57
30.08
24.90
68
26.34
Return on equity%
9.82
8.28
9.88
12.28
13.35
11.00
10.47
7.86
6.74
9.45
15.59
9.45
9.85
17
5.40
Return on assets%
9.81
11.62
9.14
9.52
10.80
11.17
9.56
8.01
5.66
4.63
17.76
8.01
9.54
15
0.85
EPSkr
1.65
1.80
1.95
2.09
2.54
2.90
3.00
3.32
3.59
4.32
0.93
11.23%
11.97%
—
7.41
EPS growth%
11.53
11.08
9.32
6.55
9.04
11.58
14.33
13.12
13.47
14.38
24.40
13.47
11.56
8
1.53
Bookvalue per shkr
0.69
0.67
0.71
0.65
0.59
0.52
0.57
0.50
0.52
0.52
2.34
(2.43%)
(3.98%)
—
0.96
FCF per sharekr
2.29
2.30
2.03
2.24
2.27
2.15
2.36
2.41
2.62
2.52
2.26
2.13%
1.95%
—
1.25
Dividend per shkr
1.53
1.46
1.33
1.48
1.39
1.37
1.27
1.35
1.20
1.20
1.80
(2.85%)
(2.15%)
—
27.66
Div yield (avg)%
30.42
32.56
31.45
28.47
26.60
29.05
30.63
27.79
28.40
25.92
11.87
28.40
28.76
35
8.50
Payout ratio%
14.08
17.05
19.24
20.25
21.32
21.44
19.56
20.16
19.66
17.37
9.33
19.66
19.61
66
89.56
Shares (diluted)M
123.1
129.1
145.8
160.8
152.7
171.4
174.7
169.6
190.3
184.8
88.27
3.90%
5.51%
74
5.25
Buyback yield%
26.82
28.19
25.26
23.24
23.88
24.01
25.80
25.76
27.72
29.77
9.50
25.80
25.78
50
1.542
D/E ratiox
1.045
0.933
0.837
0.862
0.875
0.931
0.897
0.774
0.774
0.803
0.113
0.803
0.869
78
329.0
Enterprise valuekr M
174.7
204.3
247.0
273.4
325.1
379.0
393.5
467.4
457.1
543.6
179.8
10.83%
13.71%
12
338.3
LT debtkr M
409.1
427.4
436.7
489.4
527.7
558.2
515.2
492.0
453.1
508.7
269.3
(0.73%)
3.48%
29
Cost of revenue
6.95%
0.97×
Operating expenses
7.59%
1.03×
Cash and investments
16.38%
Spread over hurdle
(0.61%)