81.20
Revenuekr M
348.5
363.4
374.7
385.7
401.4
408.5
410.6
423.1
442.5
460.4
84.87
2.78%
2.85%
10
16.95
Revenue growth%
16.14
14.25
15.28
15.68
15.39
12.70
13.41
12.51
11.03
12.14
29.63
12.51
13.83
79
7.42
Gross margin%
5.02
2.77
1.49
0.96
0.40
0.93
0.40
0.40
0.40
0.40
7.73
0.40
0.66
13
20.78
Operating margin%
1.66
2.15
0.64
2.14
2.19
2.85
3.85
1.36
3.93
5.30
11.78
3.85
2.17
39
5.07
Net margin%
4.61
4.79
2.54
3.54
2.83
5.56
7.29
7.72
4.74
5.65
17.88
5.65
4.77
56
20.14
P/E ratio (avg)x
30.64
27.83
29.95
31.21
27.56
25.84
26.34
26.53
25.15
26.07
6.105
26.07
27.05
51
34.07
EV/EBITx
16.91
16.48
16.49
14.45
14.84
16.12
16.22
16.04
14.97
16.41
16.01
16.12
16.17
19
6.88
FCF yield (avg)%
9.36
10.87
8.58
10.47
7.76
5.00
6.42
8.35
11.32
11.30
17.85
8.35
8.97
31
2.42
FCF margin%
2.74
5.00
3.34
2.83
1.03
0.40
0.40
0.40
0.40
0.40
29.55
0.40
0.71
33
0.704
FCF / Net incomex
0.162
0.156
0.147
0.155
0.163
0.168
0.177
0.163
0.176
0.190
0.218
0.176
0.163
6
27.83
ROIC%
7.26
6.59
7.18
5.24
6.32
8.81
8.90
8.46
5.68
4.66
18.41
8.46
6.88
76
9.00
Return on equity%
8.43
7.53
4.82
4.99
3.76
5.85
3.58
2.90
5.52
2.62
23.59
3.58
4.90
66
9.17
Return on assets%
9.94
7.88
8.19
8.52
5.63
4.11
2.30
0.40
0.42
0.40
6.93
0.42
4.87
21
2.20
EPSkr
2.46
2.49
2.43
2.26
2.53
2.71
2.65
2.73
3.03
3.10
2.46
4.15%
2.85%
—
18.54
EPS growth%
24.86
22.91
20.85
22.13
19.56
16.77
16.33
17.85
19.81
19.54
24.00
17.85
19.69
67
3.24
Bookvalue per shkr
2.07
2.01
1.97
1.91
1.82
1.62
1.56
1.33
1.28
1.28
0.66
(6.73%)
(4.70%)
—
0.76
FCF per sharekr
1.85
1.61
1.59
1.66
1.40
1.51
1.49
1.60
1.40
1.37
2.92
(0.52%)
(4.33%)
—
1.83
Dividend per shkr
4.40
4.63
5.42
6.06
6.60
6.81
8.01
8.39
8.61
9.16
2.37
6.77%
7.98%
—
16.86
Div yield (avg)%
16.69
15.12
17.97
19.49
20.81
18.75
20.40
20.98
19.24
19.25
2.21
19.25
19.24
25
9.74
Payout ratio%
31.55
30.02
32.65
33.18
30.89
28.07
30.69
29.75
31.59
31.66
10.13
30.69
31.22
30
51.61
Shares (diluted)M
74.66
76.72
89.30
90.54
91.49
91.19
102.2
121.9
143.3
148.2
52.45
10.13%
7.84%
82
3.16
Buyback yield%
25.03
24.12
24.89
23.17
20.25
20.85
19.72
21.24
22.80
23.56
21.49
21.24
22.99
91
0.542
D/E ratiox
1.822
1.852
2.021
2.332
2.742
2.811
2.889
3.245
3.369
3.816
0.550
3.245
2.777
95
129.6
Enterprise valuekr M
272.8
280.0
311.8
309.7
289.3
323.9
313.5
325.6
343.9
379.5
107.3
5.58%
4.42%
52
34.30
LT debtkr M
282.9
306.7
336.5
372.5
403.1
373.1
397.9
378.7
425.3
475.7
45.33
3.37%
6.01%
57
Cost of revenue
3.08%
1.02×
Operating expenses
2.59%
0.97×
Property and equipment
15.60%
Goodwill & intangibles
15.27%
Spread over hurdle
14.86%