133.6
Revenuekr M
78.13
83.26
89.79
93.75
98.55
106.4
114.2
123.0
130.8
141.2
139.6
7.46%
6.93%
81
13.03
Revenue growth%
20.99
21.81
21.72
24.41
22.66
23.49
26.25
23.34
21.92
20.04
15.58
23.34
22.29
90
27.69
Gross margin%
15.54
17.64
16.73
14.20
11.79
13.32
11.38
10.57
7.99
8.84
2.53
10.57
12.55
65
23.32
Operating margin%
0.42
0.40
0.90
3.40
4.54
5.23
5.56
7.48
9.04
6.73
22.13
6.73
4.88
43
14.25
Net margin%
15.81
16.93
19.37
18.44
16.31
18.95
16.85
18.12
17.66
14.85
24.33
17.66
17.30
75
36.49
P/E ratio (avg)x
23.82
22.68
21.75
22.89
20.66
21.67
22.42
22.05
21.52
24.02
6.989
22.05
22.23
29
7.885
EV/EBITx
21.32
21.68
22.76
21.40
20.72
22.58
23.03
23.01
24.39
23.51
33.49
23.03
22.67
51
11.68
FCF yield (avg)%
21.60
21.61
20.24
21.56
20.82
20.03
18.19
20.50
22.47
23.05
9.67
20.50
21.19
39
23.21
FCF margin%
7.99
5.76
8.14
6.75
9.60
7.98
8.38
6.65
9.28
9.50
6.13
8.38
8.07
18
1.653
FCF / Net incomex
2.129
2.480
2.817
3.138
3.316
3.246
3.605
3.677
3.740
4.232
1.526
3.677
3.281
24
7.76
ROIC%
7.49
7.65
5.72
5.90
8.61
6.25
4.10
2.44
3.08
4.76
13.50
4.10
5.81
24
28.30
Return on equity%
26.93
24.34
24.24
25.44
24.95
25.99
27.19
25.88
26.72
24.68
24.89
25.99
25.66
92
12.85
Return on assets%
5.85
4.52
4.76
5.35
6.13
6.69
7.21
7.74
7.56
6.57
12.21
7.21
6.35
42
6.24
EPSkr
5.61
6.47
6.78
6.85
7.33
7.25
7.95
8.43
9.00
9.71
6.66
5.80%
5.27%
—
19.43
EPS growth%
13.52
16.07
13.44
15.80
14.86
15.45
15.04
17.10
17.30
15.22
27.79
15.45
15.34
18
6.95
Bookvalue per shkr
6.53
6.06
5.40
5.51
6.12
5.55
5.95
6.44
6.25
6.32
3.48
0.66%
(1.19%)
—
4.42
FCF per sharekr
1.82
1.72
1.78
1.60
1.53
1.57
1.64
1.55
1.47
1.57
2.26
0.60%
(2.11%)
—
6.42
Dividend per shkr
1.65
1.85
1.68
1.83
1.85
1.84
1.87
2.09
2.11
1.96
2.26
1.14%
1.70%
—
12.23
Div yield (avg)%
26.56
26.75
26.98
24.46
26.03
27.71
25.23
24.20
22.88
22.18
10.24
24.20
25.63
95
29.93
Payout ratio%
26.05
28.85
27.22
29.38
29.97
28.26
30.64
29.67
30.19
32.46
13.10
30.19
29.53
35
18.66
Shares (diluted)M
27.03
30.56
30.03
32.89
37.03
40.43
44.36
49.24
57.76
65.53
18.88
12.09%
10.57%
72
12.42
Buyback yield%
17.60
15.77
14.42
16.38
15.56
18.44
17.88
16.30
19.10
17.75
28.78
17.88
16.99
40
1.487
D/E ratiox
1.176
1.232
1.326
1.155
1.150
1.200
1.064
1.122
1.074
0.958
0.762
1.074
1.153
21
115.5
Enterprise valuekr M
75.39
76.70
85.57
91.46
103.8
111.8
109.7
115.1
114.7
118.9
12.99
2.74%
4.73%
58
101.8
LT debtkr M
88.03
95.61
111.4
127.5
145.5
150.0
156.1
159.1
169.8
170.9
70.99
3.28%
7.53%
84
Cost of revenue
7.04%
1.01×
Operating expenses
6.90%
1.00×
Goodwill & intangibles
15.62%
Spread over hurdle
22.15%