76.42
Revenuekr M
96.57
99.73
101.1
104.9
108.5
112.4
113.2
114.6
116.0
117.5
84.08
1.61%
2.42%
20
25.88
Revenue growth%
14.34
17.23
15.79
16.61
18.71
15.91
14.28
16.02
15.18
16.90
4.03
15.91
15.96
84
6.19
Gross margin%
3.19
1.58
0.40
3.35
4.81
3.69
1.34
3.31
0.80
3.59
20.36
3.31
3.25
21
30.00
Operating margin%
3.55
0.86
0.40
2.12
1.49
0.40
0.99
0.40
0.40
1.97
14.97
0.40
0.93
10
20.70
Net margin%
0.40
0.40
0.40
1.29
0.95
2.54
4.00
2.28
2.46
1.73
15.67
2.46
1.51
25
25.91
P/E ratio (avg)x
11.78
12.11
11.71
12.77
13.57
14.15
13.53
11.79
12.51
11.44
11.97
12.51
12.31
39
20.19
EV/EBITx
31.57
35.72
33.02
37.81
43.47
42.19
39.02
39.42
40.75
38.95
34.24
39.42
38.98
52
6.65
FCF yield (avg)%
11.69
8.84
10.69
13.43
14.00
11.08
11.49
9.75
11.34
10.21
15.97
11.08
11.21
23
18.56
FCF margin%
15.87
13.35
11.04
8.27
8.26
6.84
6.87
4.32
5.72
3.27
21.77
5.72
7.57
57
0.490
FCF / Net incomex
0.232
0.267
0.282
0.274
0.294
0.338
0.395
0.452
0.485
0.507
1.041
0.452
0.316
74
18.97
ROIC%
10.76
12.66
11.16
10.32
9.30
11.45
10.49
10.32
11.25
10.68
23.56
10.68
10.72
18
27.53
Return on equity%
18.38
16.34
15.47
16.38
18.32
18.97
20.06
18.01
19.86
17.39
29.80
18.97
18.17
25
14.59
Return on assets%
26.49
23.57
24.13
25.71
27.72
27.66
30.63
28.63
29.82
27.49
17.85
28.63
27.58
7
1.20
EPSkr
1.55
1.38
1.41
1.55
1.56
1.51
1.39
1.43
1.53
1.73
1.34
2.02%
0.58%
—
3.64
EPS growth%
23.04
20.18
20.35
18.90
21.37
20.27
22.46
20.86
21.19
24.11
21.32
21.19
21.02
55
0.27
Bookvalue per shkr
0.73
0.80
0.87
0.83
0.92
0.98
0.94
1.01
0.99
0.93
0.84
0.21%
3.26%
—
1.45
FCF per sharekr
0.58
0.61
0.65
0.70
0.69
0.74
0.85
0.89
0.99
1.05
0.93
8.58%
6.59%
—
0.75
Dividend per shkr
0.18
0.17
0.18
0.16
0.17
0.16
0.15
0.15
0.13
0.13
1.21
(4.43%)
(2.58%)
—
11.76
Div yield (avg)%
17.40
17.38
16.77
18.42
16.82
19.26
20.04
19.13
16.97
16.01
18.37
19.13
17.39
19
20.92
Payout ratio%
30.66
28.69
31.69
33.31
32.89
30.90
31.18
28.79
28.18
30.56
17.08
30.56
30.78
27
21.07
Shares (diluted)M
29.50
28.12
28.72
33.89
36.05
34.44
34.20
32.60
31.60
33.97
21.36
(1.18%)
1.35%
58
9.55
Buyback yield%
9.29
9.19
7.63
4.93
1.96
0.40
0.40
1.57
4.10
3.73
9.41
1.57
3.91
41
0.823
D/E ratiox
1.466
1.480
1.301
1.191
1.046
0.922
0.954
1.025
1.096
1.116
0.873
1.025
1.106
43
61.00
Enterprise valuekr M
95.22
103.2
102.5
103.7
113.4
127.5
121.0
113.7
123.7
117.7
94.33
0.74%
1.33%
18
93.32
LT debtkr M
8.411
8.243
8.507
8.246
7.726
7.070
6.401
6.831
7.522
6.746
30.54
(2.68%)
(1.76%)
45
Cost of revenue
2.17%
0.98×
Operating expenses
2.36%
0.99×
Goodwill & intangibles
20.43%
Cash and investments
17.98%
Spread over hurdle
58.53%