115.6
Revenuekr M
107.1
112.6
118.1
125.2
130.8
139.7
151.3
161.9
169.1
180.4
119.6
6.65%
6.04%
48
24.61
Revenue growth%
23.64
25.96
27.85
30.60
29.57
29.57
28.37
26.82
23.83
22.40
24.81
26.82
27.33
81
4.50
Gross margin%
20.92
23.76
22.64
23.53
22.54
25.47
28.45
30.72
30.46
30.69
16.09
30.46
24.61
43
21.58
Operating margin%
15.13
13.77
14.99
16.89
15.35
13.92
11.63
11.83
12.16
9.56
11.77
11.83
13.84
72
9.07
Net margin%
0.75
3.38
5.90
5.39
4.40
4.09
1.18
2.94
3.85
2.72
28.49
2.94
3.62
47
30.47
P/E ratio (avg)x
33.46
36.75
37.72
40.75
37.23
37.87
37.69
41.08
36.35
32.87
22.24
37.69
37.46
21
13.93
EV/EBITx
19.36
20.91
20.51
20.89
20.32
22.18
21.41
23.88
24.68
23.54
19.66
23.54
21.16
70
16.44
FCF yield (avg)%
8.74
10.20
9.21
8.75
7.66
5.56
8.17
7.05
8.36
6.38
4.29
7.05
8.26
25
19.04
FCF margin%
16.68
16.11
16.09
17.40
18.09
17.24
18.59
16.64
18.16
17.35
23.05
17.35
17.29
39
0.111
FCF / Net incomex
1.635
1.790
1.761
2.024
2.021
2.396
2.740
2.799
2.813
2.925
0.801
2.799
2.210
52
28.45
ROIC%
27.30
30.30
27.45
24.86
24.56
21.58
20.78
23.36
23.13
25.57
6.29
23.13
24.71
78
16.89
Return on equity%
23.65
25.64
23.26
24.63
22.47
20.29
22.39
23.90
21.96
22.05
3.94
22.05
22.87
93
3.46
Return on assets%
28.08
26.78
29.10
27.03
27.49
27.24
24.34
22.28
23.74
25.86
11.82
24.34
26.91
71
1.60
EPSkr
3.97
4.38
4.66
4.51
4.54
4.49
4.25
4.40
4.13
3.98
1.78
(2.63%)
0.13%
—
24.47
EPS growth%
0.40
2.69
1.96
0.40
2.84
1.75
0.40
1.85
4.14
6.89
28.26
1.85
1.90
87
0.78
Bookvalue per shkr
7.55
7.90
8.50
8.94
10.22
10.59
11.51
13.89
14.45
14.41
1.52
7.12%
6.46%
—
1.42
FCF per sharekr
2.33
2.32
2.51
2.41
2.61
2.78
2.92
3.17
3.60
3.57
3.56
6.48%
5.40%
—
1.70
Dividend per shkr
0.85
0.85
0.77
0.85
0.80
0.72
0.70
0.79
0.79
0.82
4.70
0.63%
(0.05%)
—
19.45
Div yield (avg)%
19.92
19.00
20.32
23.28
20.70
22.48
22.37
24.67
24.39
23.07
22.69
23.07
22.43
20
25.83
Payout ratio%
4.14
2.31
3.88
5.06
6.84
7.82
9.24
7.39
9.07
11.72
14.18
9.07
7.12
63
12.15
Shares (diluted)M
15.90
16.43
15.39
15.77
15.39
15.21
16.79
18.81
19.73
20.69
12.61
6.10%
3.27%
44
12.19
Buyback yield%
12.85
14.90
13.29
13.29
14.70
12.90
13.34
15.98
13.91
16.57
29.38
13.91
13.62
28
0.684
D/E ratiox
0.113
0.109
0.099
0.092
0.083
0.078
0.071
0.072
0.066
0.065
0.756
0.071
0.080
85
96.06
Enterprise valuekr M
156.0
163.9
175.2
183.1
196.5
198.4
229.9
247.1
243.6
237.4
17.94
3.85%
4.68%
56
130.5
LT debtkr M
105.8
112.7
98.76
93.24
100.1
96.12
84.90
86.21
80.92
82.66
66.36
(3.75%)
(2.42%)
70
Cost of revenue
5.81%
0.98×
Operating expenses
6.05%
1.00×
Goodwill & intangibles
19.84%
Spread over hurdle
17.84%