71.06
Revenuekr M
224.0
237.1
246.1
251.4
258.4
271.9
281.6
296.8
309.6
322.1
75.24
4.50%
3.96%
20
22.70
Revenue growth%
6.81
7.80
5.56
4.63
3.92
1.55
4.24
2.93
0.96
0.40
5.67
1.55
4.08
36
26.83
Gross margin%
5.91
6.75
6.47
3.84
6.61
6.32
3.66
1.52
0.40
1.73
14.68
1.73
4.87
61
5.30
Operating margin%
7.46
7.04
9.96
10.48
11.10
9.71
12.39
10.52
12.65
12.31
14.57
12.31
10.50
32
6.41
Net margin%
6.99
8.22
9.57
11.04
8.48
6.32
8.38
7.59
8.74
10.60
24.86
8.38
8.43
87
21.69
P/E ratio (avg)x
17.82
18.60
17.05
18.63
20.24
19.63
18.98
20.19
18.48
16.85
10.45
18.98
18.61
15
9.140
EV/EBITx
8.323
8.655
8.627
7.856
8.314
7.900
8.813
9.129
8.984
9.977
37.86
8.984
8.641
72
14.94
FCF yield (avg)%
27.65
27.52
25.38
27.92
26.23
24.68
25.46
25.94
24.59
23.53
11.42
24.68
25.70
26
14.12
FCF margin%
26.38
24.18
25.15
26.59
24.87
24.50
26.92
24.28
26.52
29.03
13.11
26.52
25.76
87
1.047
FCF / Net incomex
0.986
1.087
1.180
1.198
1.233
1.389
1.494
1.597
1.666
1.663
0.812
1.597
1.311
24
24.00
ROIC%
6.32
5.60
5.93
7.24
5.89
7.85
8.95
9.82
9.48
8.27
28.81
8.95
7.54
67
28.48
Return on equity%
2.74
5.11
6.13
3.34
1.10
0.40
0.40
2.68
0.40
0.40
2.01
0.40
1.89
76
25.23
Return on assets%
0.40
0.40
1.24
2.88
1.72
4.33
6.79
6.69
4.07
6.17
22.87
6.17
3.47
22
3.36
EPSkr
2.03
2.21
2.45
2.35
2.49
2.25
2.27
2.54
2.88
2.67
3.73
1.38%
2.58%
—
14.41
EPS growth%
19.06
17.97
19.86
22.15
21.46
22.07
24.36
22.71
22.18
23.70
27.89
22.71
22.11
20
3.05
Bookvalue per shkr
2.18
2.33
2.29
2.39
2.65
3.00
2.84
2.74
2.95
2.90
3.88
1.80%
3.57%
—
5.12
FCF per sharekr
2.10
2.39
2.55
2.65
2.67
2.91
2.76
2.63
3.10
3.22
3.68
3.83%
5.97%
—
1.20
Dividend per shkr
4.82
4.69
5.32
4.86
4.97
5.54
6.02
5.67
5.28
5.51
3.84
2.10%
0.87%
—
6.59
Div yield (avg)%
16.72
18.59
19.80
19.36
19.51
18.88
18.58
19.32
16.34
18.66
2.26
18.66
18.77
12
20.15
Payout ratio%
21.74
19.62
18.51
16.81
16.08
14.24
14.29
12.28
12.76
14.46
8.68
14.24
15.27
85
25.10
Shares (diluted)M
32.90
39.60
43.39
45.98
52.31
57.65
65.96
77.19
79.45
90.21
25.18
11.52%
12.08%
53
11.43
Buyback yield%
18.15
15.81
13.42
11.82
14.72
16.93
14.00
15.90
17.45
18.42
16.27
16.93
15.86
26
0.594
D/E ratiox
0.548
0.609
0.597
0.697
0.701
0.820
0.782
0.912
0.949
1.082
0.276
0.912
0.741
87
19.44
Enterprise valuekr M
77.97
83.54
86.93
79.49
84.45
82.18
79.94
84.91
85.79
77.79
193.0
(1.63%)
0.45%
14
34.43
LT debtkr M
69.14
69.15
77.47
81.73
82.62
91.67
94.87
91.63
93.69
105.4
130.5
4.99%
4.33%
10
Cost of revenue
3.94%
1.00×
Operating expenses
4.37%
1.04×
Spread over hurdle
10.66%