132.0
Revenuekr M
97.49
105.7
112.7
121.2
131.6
143.9
159.1
171.2
183.8
202.3
147.1
8.99%
8.38%
69
29.57
Revenue growth%
20.34
18.98
16.76
13.79
12.07
13.35
10.82
13.31
12.94
10.22
4.90
12.94
13.33
66
16.02
Gross margin%
10.99
9.84
10.46
9.47
7.24
8.32
10.95
10.90
10.20
10.64
27.63
10.64
10.33
24
17.88
Operating margin%
31.37
29.03
26.82
24.89
24.25
22.00
24.38
23.74
23.03
24.65
14.29
23.74
24.52
75
9.30
Net margin%
10.20
12.06
10.01
8.95
6.98
4.69
5.53
6.30
6.98
7.37
26.77
6.30
7.18
69
10.65
P/E ratio (avg)x
22.34
23.45
22.43
26.22
25.63
27.38
31.33
32.83
30.87
34.95
9.563
31.33
26.80
58
35.30
EV/EBITx
24.53
21.46
19.47
17.58
16.77
14.97
14.56
14.02
13.02
11.60
9.462
14.02
15.87
12
5.83
FCF yield (avg)%
30.29
31.90
30.74
29.82
27.40
29.43
32.08
32.98
30.53
28.56
19.37
30.53
30.41
94
4.53
FCF margin%
12.29
11.85
13.22
13.32
12.52
11.72
12.63
14.69
13.72
11.95
13.38
12.63
12.58
33
0.890
FCF / Net incomex
0.678
0.728
0.795
0.870
0.886
0.946
1.066
1.176
1.426
1.401
1.103
1.176
0.916
89
22.25
ROIC%
2.46
4.37
2.16
1.12
0.40
0.40
0.72
0.71
1.70
4.28
16.04
0.72
1.41
24
22.96
Return on equity%
11.17
10.73
11.35
14.26
17.05
19.57
22.27
25.20
23.68
24.91
7.50
23.68
18.31
75
18.29
Return on assets%
25.45
23.98
25.18
27.63
26.16
23.63
23.73
23.16
23.87
21.55
19.04
23.63
23.93
48
2.79
EPSkr
1.28
1.16
1.05
1.08
1.18
1.28
1.37
1.30
1.38
1.41
3.04
3.56%
1.58%
—
14.42
EPS growth%
32.51
29.65
28.19
30.24
28.41
28.00
28.55
27.35
26.63
26.03
20.19
27.35
28.30
25
3.28
Bookvalue per shkr
2.25
2.23
2.27
2.06
2.30
2.43
2.51
2.55
2.67
2.58
1.97
2.30%
0.94%
—
0.51
FCF per sharekr
1.79
1.72
1.89
1.92
2.11
1.97
2.20
2.30
2.22
2.37
2.75
2.38%
2.32%
—
2.67
Dividend per shkr
0.59
0.52
0.47
0.47
0.50
0.47
0.49
0.42
0.38
0.39
0.63
(5.08%)
(4.77%)
—
4.08
Div yield (avg)%
22.65
23.79
26.43
29.28
28.27
30.00
30.25
30.48
32.93
33.60
28.17
30.48
29.64
95
6.90
Payout ratio%
12.69
10.41
10.78
13.19
14.75
12.81
10.34
11.14
8.91
10.29
19.95
10.34
10.96
11
28.94
Shares (diluted)M
31.74
30.70
33.30
33.09
34.93
35.99
38.10
37.42
42.69
46.10
28.23
5.71%
4.00%
77
25.05
Buyback yield%
21.06
22.94
24.56
26.58
24.15
26.35
25.55
24.80
22.81
21.32
28.37
24.80
24.36
17
0.421
D/E ratiox
1.964
1.955
1.995
1.935
2.249
2.694
2.856
3.365
3.461
3.965
1.435
3.365
2.472
51
215.4
Enterprise valuekr M
235.8
269.9
269.9
313.7
363.8
427.5
446.1
475.6
536.7
580.1
66.84
9.78%
9.59%
33
197.7
LT debtkr M
311.6
348.4
385.5
437.6
466.6
547.0
581.1
576.5
553.9
603.5
45.10
5.28%
7.12%
19
Cost of revenue
8.38%
1.00×
Operating expenses
7.90%
0.96×
Goodwill & intangibles
16.87%
Spread over hurdle
(1.72%)