43.12
Revenuekr M
62.39
66.66
69.89
75.68
80.40
86.95
92.56
98.06
105.9
114.1
46.41
7.25%
7.12%
91
9.61
Revenue growth%
12.14
11.25
10.79
11.59
11.02
12.32
12.71
10.73
10.70
9.61
10.53
10.73
11.14
44
20.94
Gross margin%
3.32
4.20
3.69
2.59
5.30
4.86
2.31
4.98
5.57
7.29
26.71
4.98
4.53
42
6.88
Operating margin%
8.85
7.17
7.86
6.62
8.05
5.45
3.12
4.10
4.19
6.24
29.38
4.19
6.43
44
4.06
Net margin%
12.33
10.02
11.77
12.30
10.83
10.34
9.88
12.36
12.52
12.08
18.69
12.08
11.93
51
29.38
P/E ratio (avg)x
41.46
42.64
43.27
41.01
41.50
45.95
45.39
49.55
53.98
61.14
21.41
49.55
44.33
16
24.41
EV/EBITx
30.39
27.32
29.48
28.92
27.58
25.78
25.86
27.42
25.52
22.64
14.60
25.78
27.37
59
12.76
FCF yield (avg)%
14.00
11.23
12.54
11.20
11.20
8.40
7.82
6.51
3.62
4.25
14.85
6.51
9.80
17
9.45
FCF margin%
14.95
12.42
11.26
9.81
10.49
8.86
9.92
12.66
10.89
12.60
28.38
10.89
11.08
45
0.223
FCF / Net incomex
1.212
1.148
1.294
1.461
1.316
1.487
1.345
1.445
1.486
1.433
0.845
1.445
1.389
30
27.19
ROIC%
10.30
11.10
11.40
11.86
14.29
16.30
13.66
10.90
9.28
11.02
2.89
11.02
11.25
68
27.96
Return on equity%
0.99
0.40
1.20
0.92
0.40
0.40
0.60
0.40
0.40
1.94
16.59
0.40
0.50
48
22.04
Return on assets%
19.12
19.19
16.94
18.81
21.08
19.41
22.16
19.90
21.71
19.84
4.14
19.90
19.63
8
2.23
EPSkr
1.59
1.72
1.81
1.73
1.57
1.62
1.64
1.66
1.90
1.88
2.29
3.67%
2.36%
—
29.09
EPS growth%
10.38
9.92
12.79
9.99
9.12
8.41
5.84
3.19
3.85
6.49
11.23
5.84
8.76
6
5.00
Bookvalue per shkr
4.11
4.02
3.96
3.83
3.74
3.95
3.76
3.66
3.11
3.32
2.90
(2.37%)
(2.14%)
—
1.39
FCF per sharekr
1.73
1.86
2.02
2.30
2.27
2.21
2.18
2.13
2.39
2.66
2.99
3.19%
4.35%
—
3.36
Dividend per shkr
1.19
1.31
1.49
1.54
1.52
1.44
1.59
1.67
1.58
1.73
2.22
2.52%
4.97%
—
2.74
Div yield (avg)%
16.22
15.13
17.39
16.12
16.06
18.37
17.97
20.82
20.70
22.81
25.60
20.70
17.68
44
4.01
Payout ratio%
4.52
6.63
9.60
7.90
10.62
9.88
10.38
7.48
5.84
6.74
10.89
7.48
7.69
9
12.83
Shares (diluted)M
12.40
11.76
12.52
12.25
12.77
11.52
10.36
10.68
9.665
8.690
12.80
(7.40%)
(2.85%)
53
11.93
Buyback yield%
27.07
24.98
24.72
27.45
28.04
27.17
28.74
31.59
33.69
32.09
29.23
31.59
27.74
6
1.732
D/E ratiox
1.935
1.915
2.026
1.962
2.115
2.101
2.479
2.543
2.951
3.283
0.295
2.543
2.108
67
99.00
Enterprise valuekr M
70.46
77.05
88.66
85.52
101.0
112.1
127.0
133.7
151.3
174.2
15.19
11.51%
9.39%
40
55.87
LT debtkr M
117.9
110.4
105.9
107.7
105.4
109.4
112.5
104.7
108.6
116.6
103.7
2.03%
0.06%
55
Cost of revenue
7.24%
1.01×
Operating expenses
7.02%
0.99×
Goodwill & intangibles
14.67%
Spread over hurdle
55.64%