11.02
Revenuekr M
124.5
124.1
123.1
127.9
131.5
131.0
132.6
136.7
137.4
137.6
11.69
0.92%
1.14%
78
10.01
Revenue growth%
9.27
6.82
9.02
8.81
7.97
5.82
7.32
9.14
11.55
14.52
22.91
9.14
8.91
48
26.41
Gross margin%
9.29
9.16
11.51
11.97
9.07
7.90
6.64
7.80
9.51
12.41
23.40
7.90
9.23
74
28.77
Operating margin%
13.98
11.08
13.34
10.58
10.72
9.31
11.05
13.84
12.58
15.13
6.71
12.58
11.83
30
3.15
Net margin%
19.13
17.88
19.56
20.33
17.91
15.60
14.71
13.94
15.94
16.26
6.82
15.60
17.07
20
8.138
P/E ratio (avg)x
6.306
6.352
6.094
6.841
7.767
8.179
9.260
9.015
9.739
11.10
11.00
9.260
7.973
7
35.65
EV/EBITx
45.56
43.73
47.45
52.57
53.94
58.13
68.59
71.88
69.89
80.18
33.66
69.89
56.03
26
15.29
FCF yield (avg)%
7.18
8.15
7.32
5.02
7.98
8.66
9.54
9.71
6.81
9.25
11.05
9.25
8.07
48
2.54
FCF margin%
9.69
6.76
8.52
9.36
6.82
8.41
7.96
9.86
12.55
10.87
24.23
9.86
8.94
45
1.602
FCF / Net incomex
0.890
0.845
0.879
0.971
1.034
1.132
1.191
1.307
1.243
1.390
0.806
1.243
1.083
25
16.79
ROIC%
8.26
9.92
10.76
11.39
9.10
7.53
8.93
9.85
11.01
12.68
6.12
9.85
9.88
46
13.55
Return on equity%
9.64
8.20
8.58
7.59
8.52
8.31
6.66
9.15
9.59
8.40
9.74
8.40
8.46
45
10.21
Return on assets%
0.86
3.73
3.32
1.31
3.95
4.35
4.77
4.27
1.56
2.51
9.83
4.27
3.52
25
5.66
EPSkr
2.04
2.07
1.80
1.59
1.46
1.48
1.36
1.38
1.50
1.43
6.14
(0.33%)
(4.87%)
—
13.37
EPS growth%
22.06
21.35
19.65
18.43
18.40
20.22
22.51
20.61
21.43
19.91
26.36
20.61
20.41
74
4.40
Bookvalue per shkr
3.21
3.51
3.20
2.87
2.68
2.47
2.71
2.79
2.89
2.88
4.80
1.50%
(2.33%)
—
1.01
FCF per sharekr
4.90
5.28
6.28
7.56
7.72
8.55
8.98
8.90
10.62
12.26
5.51
9.69%
10.99%
—
2.67
Dividend per shkr
5.16
5.15
6.00
6.73
7.69
7.70
8.76
10.44
12.45
14.14
4.34
12.94%
11.71%
—
22.81
Div yield (avg)%
16.81
14.13
14.45
11.89
14.61
17.45
14.77
13.39
11.88
12.14
18.01
13.39
14.29
33
26.92
Payout ratio%
15.58
18.47
19.43
17.25
18.61
20.34
18.11
20.72
19.50
19.92
12.73
19.92
19.02
49
14.49
Shares (diluted)M
15.88
17.38
17.89
18.63
17.38
16.77
16.36
16.98
15.90
16.74
14.75
(0.75%)
(0.06%)
32
9.47
Buyback yield%
16.42
15.82
14.89
17.01
14.21
14.98
15.13
16.34
16.29
18.50
16.37
16.29
16.06
78
0.990
D/E ratiox
0.722
0.689
0.763
0.685
0.674
0.754
0.777
0.795
0.776
0.729
0.127
0.776
0.741
50
7.577
Enterprise valuekr M
43.80
49.44
53.28
61.10
68.18
74.03
81.88
95.41
96.76
104.4
123.7
8.90%
9.10%
70
176.6
LT debtkr M
125.5
126.7
132.0
125.8
115.6
113.5
119.3
122.7
126.3
136.1
164.7
3.31%
0.66%
86
Cost of revenue
1.52%
1.04×
Operating expenses
0.83%
0.97×
Cash and investments
20.60%
Spread over hurdle
(0.17%)