97.55
Revenuekr M
60.19
63.59
67.70
74.55
80.07
87.04
91.90
100.9
107.3
113.9
103.2
7.31%
7.40%
56
24.45
Revenue growth%
24.26
23.73
22.64
20.10
22.49
24.96
25.31
22.68
25.01
27.11
20.91
25.01
23.99
88
29.09
Gross margin%
24.45
24.57
22.40
20.17
18.84
21.76
20.08
19.01
17.79
19.14
10.29
19.14
20.12
32
19.15
Operating margin%
27.70
30.03
31.84
29.91
32.66
34.88
34.44
31.51
31.46
32.94
28.75
32.94
31.68
38
25.98
Net margin%
10.98
9.44
7.07
8.19
5.89
6.90
8.12
7.78
5.91
7.91
16.28
7.78
7.84
40
7.546
P/E ratio (avg)x
11.40
12.31
13.41
14.00
14.41
13.58
13.71
14.75
13.74
12.74
25.83
13.71
13.65
49
20.55
EV/EBITx
17.97
17.44
17.19
17.90
18.63
18.23
18.78
18.01
16.38
16.27
14.87
18.01
17.93
52
24.00
FCF yield (avg)%
7.87
10.38
13.35
16.33
16.32
18.34
17.96
15.24
17.07
14.61
23.06
17.07
15.78
66
3.53
FCF margin%
16.04
16.14
17.35
19.34
21.67
19.81
21.68
23.15
23.85
26.83
29.43
23.15
20.74
68
0.491
FCF / Net incomex
0.351
0.317
0.303
0.300
0.314
0.301
0.276
0.274
0.247
0.240
0.791
0.274
0.300
40
9.11
ROIC%
19.14
17.59
19.70
20.26
21.00
21.67
24.02
22.90
22.06
21.35
15.37
22.06
21.17
15
21.01
Return on equity%
21.75
21.57
18.76
18.46
15.85
15.25
13.94
14.38
16.64
18.02
20.84
15.25
17.33
75
27.01
Return on assets%
8.95
11.34
11.28
13.04
13.21
15.53
13.52
14.28
15.17
14.84
8.01
14.84
13.36
59
0.47
EPSkr
1.91
2.04
2.29
2.17
2.01
2.03
1.94
2.00
2.25
2.18
0.49
1.58%
1.35%
—
9.44
EPS growth%
17.47
16.05
17.60
16.20
14.44
17.11
19.21
20.43
20.18
19.01
23.51
19.21
17.54
55
1.20
Bookvalue per shkr
1.76
1.79
1.95
1.99
1.88
1.77
1.85
2.04
2.32
2.26
1.25
3.72%
2.35%
—
0.43
FCF per sharekr
0.81
0.87
0.78
0.67
0.69
0.73
0.78
0.74
0.79
0.85
0.61
4.20%
(0.50%)
—
0.32
Dividend per shkr
0.71
0.77
0.80
0.79
0.69
0.70
0.65
0.65
0.69
0.64
0.81
(1.42%)
(1.98%)
—
27.22
Div yield (avg)%
11.61
12.44
14.23
14.95
14.91
15.90
15.74
17.90
15.32
14.99
29.69
15.74
14.97
33
19.94
Payout ratio%
17.23
18.99
20.38
20.37
22.19
21.97
23.44
20.92
19.95
17.81
29.47
20.92
20.37
9
27.52
Shares (diluted)M
29.70
25.90
23.21
25.47
27.90
29.38
30.69
29.04
27.33
24.92
27.63
(2.24%)
(2.85%)
29
21.29
Buyback yield%
14.86
14.18
11.73
10.00
7.40
8.71
9.60
11.22
9.41
8.14
11.42
9.41
9.80
18
0.221
D/E ratiox
1.719
1.743
2.043
2.086
2.254
2.371
2.605
2.510
2.650
2.668
0.194
2.605
2.312
13
56.55
Enterprise valuekr M
57.51
61.77
62.76
66.51
67.27
76.95
79.38
87.96
100.8
92.78
22.19
6.64%
4.34%
17
8.702
LT debtkr M
39.43
43.21
44.35
44.48
44.60
46.31
49.95
58.55
68.07
75.64
57.71
11.14%
7.97%
44
Cost of revenue
7.60%
1.02×
Operating expenses
7.30%
0.99×
Cash and investments
18.80%
Property and equipment
15.42%
Spread over hurdle
16.55%