78.79
Revenuekr M
90.12
93.60
95.35
99.74
102.5
105.2
109.4
110.6
114.7
119.0
86.22
3.03%
2.81%
90
16.70
Revenue growth%
26.87
29.45
29.89
30.20
30.61
28.90
30.99
32.63
32.19
29.66
7.76
30.99
30.04
70
25.03
Gross margin%
1.35
1.53
1.75
0.40
0.40
0.40
0.40
0.40
2.56
3.83
21.43
0.40
0.87
61
2.19
Operating margin%
10.14
12.37
12.52
10.66
10.60
13.50
10.71
11.47
12.08
14.50
29.04
12.08
11.78
12
6.10
Net margin%
1.20
1.02
2.15
4.69
5.48
4.19
5.36
6.66
5.45
4.12
28.77
5.36
4.44
86
16.88
P/E ratio (avg)x
7.594
8.020
7.571
7.556
7.056
6.655
6.796
6.536
7.173
7.671
16.45
6.796
7.365
53
16.09
EV/EBITx
29.57
33.12
35.53
34.14
38.13
39.55
43.48
43.21
47.88
48.36
37.60
43.48
38.84
66
18.57
FCF yield (avg)%
14.78
12.17
10.69
8.87
7.30
5.18
7.03
6.23
4.55
3.31
2.49
5.18
7.16
46
9.10
FCF margin%
24.78
26.41
28.91
26.70
24.79
27.14
26.68
28.29
27.93
29.86
29.90
27.93
26.92
74
1.177
FCF / Net incomex
1.558
1.615
1.517
1.640
1.656
1.779
1.720
1.577
1.651
1.690
1.532
1.690
1.645
63
22.98
ROIC%
25.10
23.95
21.67
22.29
19.47
19.07
20.69
20.13
19.37
19.14
25.19
19.37
20.41
22
22.36
Return on equity%
1.26
3.43
2.73
2.78
3.52
1.95
0.40
0.93
0.45
3.03
10.20
0.93
2.34
18
3.60
Return on assets%
4.80
6.79
4.36
5.40
8.24
6.73
7.62
10.19
8.39
5.50
13.42
7.62
6.76
84
0.97
EPSkr
0.25
0.26
0.28
0.30
0.32
0.36
0.32
0.35
0.37
0.39
1.00
4.01%
4.06%
—
28.40
EPS growth%
17.00
16.79
16.36
16.25
16.85
17.81
17.88
18.28
19.17
16.35
10.39
17.88
16.92
58
0.51
Bookvalue per shkr
0.93
0.92
0.91
0.84
0.86
0.88
0.84
0.95
0.91
1.00
0.80
3.17%
1.81%
—
1.17
FCF per sharekr
0.85
0.95
0.86
0.80
0.89
0.83
0.87
0.88
0.97
0.99
0.30
2.09%
0.84%
—
0.65
Dividend per shkr
1.01
1.05
1.22
1.35
1.57
1.77
1.97
2.03
1.93
1.84
1.09
3.28%
5.97%
—
9.70
Div yield (avg)%
21.53
21.49
20.39
20.06
21.55
21.66
19.17
21.55
23.87
22.85
6.54
21.66
21.54
10
22.23
Payout ratio%
29.10
31.15
34.00
32.68
35.08
35.88
34.21
32.28
29.57
26.93
17.79
32.28
32.48
12
35.48
Shares (diluted)M
29.08
28.41
28.27
27.41
29.83
30.72
31.96
29.18
28.07
26.06
35.94
(2.66%)
(0.99%)
75
27.25
Buyback yield%
20.40
21.97
22.39
25.03
22.30
24.09
26.85
27.18
28.32
30.10
29.18
27.18
24.56
71
0.956
D/E ratiox
1.165
1.086
0.984
0.997
1.023
0.899
0.887
0.810
0.877
0.900
0.353
0.887
0.942
10
84.58
Enterprise valuekr M
54.06
55.78
50.84
46.93
44.18
43.92
44.21
39.35
39.64
38.78
58.76
(2.57%)
(3.19%)
54
28.90
LT debtkr M
120.1
138.0
154.5
167.4
167.1
181.4
193.7
209.8
247.5
284.4
23.28
11.22%
11.08%
66
Cost of revenue
2.69%
0.99×
Operating expenses
3.21%
1.04×
Goodwill & intangibles
18.62%
Spread over hurdle
11.78%