162.4
Revenuekr M
192.8
203.4
217.6
231.6
247.7
254.1
262.6
272.0
289.3
299.9
174.4
3.90%
4.83%
49
19.47
Revenue growth%
13.64
14.45
14.15
14.75
14.19
12.20
12.58
12.89
14.76
16.38
14.12
12.89
14.17
46
7.08
Gross margin%
5.45
6.88
5.78
5.98
5.44
4.20
4.07
4.90
7.40
5.10
26.92
4.90
5.45
68
10.93
Operating margin%
7.21
4.72
7.16
9.89
11.38
8.75
10.56
13.25
13.93
14.58
8.27
13.25
10.23
6
22.97
Net margin%
19.20
20.17
22.68
20.84
21.18
23.15
24.99
24.35
22.97
23.01
26.13
23.15
22.83
45
13.33
P/E ratio (avg)x
41.33
44.51
45.27
46.47
49.95
58.97
64.33
64.86
76.13
90.92
17.25
64.86
54.46
82
18.00
EV/EBITx
15.88
13.65
13.34
13.22
12.98
12.43
12.62
12.65
12.89
13.55
32.09
12.65
13.10
68
19.48
FCF yield (avg)%
18.66
21.09
19.66
17.84
20.66
19.06
21.46
23.41
22.82
25.39
21.25
22.82
20.87
73
16.24
FCF margin%
15.52
14.62
16.47
19.20
16.48
14.68
13.31
11.16
10.88
8.05
15.38
11.16
14.65
88
0.368
FCF / Net incomex
1.950
1.968
2.323
2.501
2.760
2.724
3.008
3.416
3.847
3.931
1.132
3.416
2.742
28
7.54
ROIC%
9.41
7.64
9.62
10.28
7.43
10.03
7.31
4.74
6.29
5.74
13.64
6.29
7.54
94
27.13
Return on equity%
15.77
16.78
18.26
15.73
17.43
16.06
14.19
16.56
18.21
16.21
13.91
16.21
16.38
74
5.43
Return on assets%
13.96
12.60
14.42
15.02
14.93
16.70
15.74
14.10
13.44
14.60
28.19
14.60
14.51
32
4.42
EPSkr
5.83
5.97
6.85
7.51
7.32
7.89
8.46
9.39
10.87
10.06
4.84
6.58%
4.83%
—
20.69
EPS growth%
10.98
8.39
11.28
11.55
10.48
7.81
7.03
8.07
5.12
4.00
2.13
7.03
8.23
67
9.41
Bookvalue per shkr
32.02
32.81
31.58
35.46
34.07
40.42
43.84
49.13
57.54
55.81
11.44
10.38%
6.89%
—
15.09
FCF per sharekr
12.55
14.69
17.41
18.75
20.80
22.66
25.74
26.00
28.21
33.08
16.80
9.72%
11.24%
—
21.74
Dividend per shkr
30.51
30.27
34.51
35.04
34.67
35.88
33.19
32.39
37.40
41.99
10.01
3.91%
4.17%
—
19.22
Div yield (avg)%
11.03
8.50
5.50
4.92
3.37
5.93
3.30
4.79
6.91
3.97
17.28
4.79
5.21
53
29.07
Payout ratio%
15.63
14.86
16.00
17.05
16.64
15.83
17.99
19.52
22.46
24.52
10.29
19.52
16.85
35
6.133
Shares (diluted)M
7.458
7.413
8.279
7.978
8.491
8.242
8.534
8.806
10.29
12.04
6.033
7.23%
6.26%
38
5.99
Buyback yield%
1.20
4.10
5.18
8.05
7.04
8.87
8.91
9.62
11.33
14.28
27.63
9.62
8.46
43
0.598
D/E ratiox
1.021
1.160
1.319
1.516
1.751
1.846
1.930
1.973
2.101
2.098
0.460
1.973
1.798
76
237.7
Enterprise valuekr M
308.8
337.8
323.2
378.0
372.4
365.3
349.1
332.0
324.0
352.7
159.3
(1.08%)
2.88%
93
126.4
LT debtkr M
125.5
107.2
93.16
79.53
80.57
86.92
76.92
72.78
66.46
64.82
152.0
(4.26%)
(6.10%)
47
Cost of revenue
4.78%
0.99×
Operating expenses
5.10%
1.03×
Spread over hurdle
22.55%