157.4
Revenuekr M
118.2
127.5
140.7
151.4
162.3
173.8
185.7
202.9
214.6
236.2
175.5
7.80%
8.12%
48
25.77
Revenue growth%
29.77
32.25
33.02
35.78
36.05
34.44
33.67
35.86
36.46
35.74
13.16
35.74
35.09
29
2.45
Gross margin%
16.24
14.47
16.12
18.61
20.64
17.70
16.90
15.26
15.71
16.18
29.37
16.18
16.21
62
20.58
Operating margin%
29.17
29.23
26.38
26.35
27.48
27.91
29.55
31.08
30.31
28.23
12.65
29.55
28.70
6
13.63
Net margin%
24.97
25.41
28.25
25.90
25.74
23.26
21.96
20.17
23.10
22.99
2.66
22.99
24.12
32
13.20
P/E ratio (avg)x
23.99
21.32
20.02
19.09
20.72
21.33
21.38
18.53
18.67
17.99
33.25
18.67
20.37
14
11.57
EV/EBITx
27.20
27.49
28.65
25.27
23.65
22.31
21.63
22.29
20.67
17.97
27.95
21.63
22.98
65
6.24
FCF yield (avg)%
16.63
19.51
17.23
17.24
20.19
17.22
16.04
16.34
14.23
16.93
24.03
16.34
17.07
77
3.56
FCF margin%
9.30
8.85
5.95
4.43
5.67
7.99
9.16
8.56
6.95
6.17
3.90
7.99
7.47
12
0.824
FCF / Net incomex
2.371
2.357
2.198
2.544
2.790
3.071
3.411
3.823
3.575
3.923
1.656
3.575
2.930
31
25.87
ROIC%
24.43
25.46
25.91
27.56
27.24
26.71
26.10
28.54
29.27
28.66
6.10
28.54
26.97
6
10.54
Return on equity%
23.46
23.39
21.15
22.29
23.72
21.11
21.10
20.96
22.83
23.28
2.99
21.11
22.56
40
4.23
Return on assets%
9.78
11.03
8.14
10.04
10.90
9.59
9.29
8.07
7.25
6.58
4.50
8.07
9.44
71
11.23
EPSkr
3.48
3.19
2.89
2.98
2.93
2.75
2.84
2.94
2.99
2.68
12.49
(1.76%)
(3.74%)
—
3.82
EPS growth%
26.29
25.45
25.74
24.90
26.25
26.22
24.74
22.31
20.59
23.38
3.14
23.38
25.18
83
11.68
Bookvalue per shkr
18.18
21.43
21.32
22.87
22.03
21.61
22.16
23.89
23.68
27.13
14.74
4.25%
4.67%
—
13.52
FCF per sharekr
6.98
6.92
7.22
6.09
5.58
5.14
4.94
5.02
5.19
4.71
10.45
(3.35%)
(5.08%)
—
10.68
Dividend per shkr
17.04
17.91
18.53
18.34
19.36
19.03
19.01
22.43
26.82
30.25
2.57
9.34%
7.89%
—
2.62
Div yield (avg)%
30.86
32.60
33.11
31.84
32.32
34.27
33.99
36.18
34.24
31.39
15.00
34.24
32.85
12
21.19
Payout ratio%
12.52
11.92
10.55
10.22
9.95
8.50
6.07
7.26
7.94
6.18
19.05
7.26
9.23
16
13.68
Shares (diluted)M
18.04
17.56
16.68
17.65
20.61
21.29
21.89
21.51
23.36
27.08
13.28
5.61%
3.91%
88
22.11
Buyback yield%
0.73
3.33
6.26
8.83
9.95
12.05
14.96
12.86
13.43
13.24
29.84
13.24
11.00
17
1.792
D/E ratiox
0.451
0.485
0.531
0.491
0.515
0.575
0.561
0.544
0.539
0.584
0.361
0.561
0.535
16
162.0
Enterprise valuekr M
199.8
225.4
250.6
240.1
241.4
250.2
269.0
276.1
302.9
309.9
119.2
5.12%
5.96%
24
105.6
LT debtkr M
241.3
256.3
236.9
208.2
200.4
216.5
199.2
211.4
224.6
222.6
169.9
2.13%
(1.04%)
46
Cost of revenue
8.12%
1.00×
Operating expenses
7.09%
0.91×
Goodwill & intangibles
19.11%
Spread over hurdle
(0.27%)