83.49
Revenuekr M
80.62
87.41
95.36
102.9
108.2
114.3
122.3
129.6
141.8
153.9
89.64
7.30%
7.30%
62
11.60
Revenue growth%
25.48
23.21
24.45
26.12
26.29
28.15
31.14
32.94
32.46
33.72
24.42
32.46
27.22
53
23.14
Gross margin%
12.00
14.86
13.33
10.83
10.18
13.01
13.58
13.45
11.00
10.12
13.16
13.01
12.51
71
3.04
Operating margin%
11.90
12.51
11.78
12.12
12.35
10.64
12.18
12.09
10.22
11.30
6.81
11.30
12.00
45
8.05
Net margin%
31.79
34.21
36.52
37.18
37.02
36.63
35.55
35.68
35.63
38.38
4.13
35.68
36.10
12
30.04
P/E ratio (avg)x
37.27
37.41
34.73
38.29
39.92
41.54
43.64
47.07
52.53
56.86
10.01
47.07
40.73
63
11.87
EV/EBITx
37.94
35.02
31.95
35.30
32.89
32.74
30.22
28.89
28.05
31.18
24.08
30.22
32.34
75
23.10
FCF yield (avg)%
7.87
10.45
10.18
9.05
8.77
6.57
6.80
7.98
6.85
8.92
14.48
6.85
8.38
20
27.27
FCF margin%
0.40
0.54
0.40
0.40
3.04
5.78
3.16
1.79
3.62
5.79
5.83
3.62
2.42
33
1.685
FCF / Net incomex
0.179
0.157
0.147
0.150
0.157
0.152
0.146
0.145
0.149
0.153
1.531
0.149
0.151
22
9.44
ROIC%
19.26
16.26
17.46
19.29
18.35
16.67
14.68
14.25
13.19
14.68
20.33
14.68
16.47
81
14.00
Return on equity%
6.31
9.05
6.93
8.40
9.10
9.13
6.48
6.16
3.19
3.88
24.49
6.16
6.71
49
16.89
Return on assets%
9.85
11.36
13.73
16.69
13.93
12.01
9.39
11.80
14.66
12.89
13.97
12.01
12.45
78
0.25
EPSkr
0.71
0.82
0.94
1.08
1.07
1.15
1.23
1.43
1.56
1.63
0.27
8.72%
9.26%
—
2.18
EPS growth%
33.37
30.95
29.90
31.14
29.70
28.93
25.94
27.95
25.47
22.70
26.48
25.94
29.32
19
0.82
Bookvalue per shkr
1.06
1.08
1.02
0.95
0.85
0.76
0.72
0.71
0.67
0.76
1.13
(2.21%)
(2.61%)
—
0.85
FCF per sharekr
0.57
0.60
0.54
0.55
0.55
0.60
0.64
0.65
0.69
0.62
0.50
2.41%
(0.15%)
—
0.56
Dividend per shkr
0.32
0.32
0.31
0.29
0.32
0.31
0.35
0.36
0.39
0.38
0.39
3.12%
1.16%
—
16.69
Div yield (avg)%
27.79
27.86
28.72
27.11
24.82
21.83
19.16
17.03
18.68
17.81
9.24
18.68
23.32
67
23.99
Payout ratio%
7.07
9.27
8.20
6.76
5.25
4.48
1.58
1.42
1.99
4.88
28.93
1.99
5.06
21
59.25
Shares (diluted)M
55.43
61.10
61.95
60.29
64.22
63.38
72.69
71.97
76.43
73.48
61.38
2.73%
3.80%
79
12.03
Buyback yield%
16.77
14.71
13.39
14.82
16.65
14.72
15.70
14.89
15.05
14.33
25.74
14.89
14.85
43
0.289
D/E ratiox
1.107
1.145
1.239
1.069
1.024
0.895
0.936
0.949
0.941
0.862
1.607
0.936
0.986
49
48.73
Enterprise valuekr M
56.17
52.52
49.68
52.50
52.25
54.02
59.17
52.96
57.66
63.98
71.24
4.13%
0.52%
53
21.45
LT debtkr M
111.6
106.6
111.1
101.9
99.64
109.4
104.8
97.42
93.96
84.95
29.13
(3.14%)
(3.32%)
23
Cost of revenue
7.03%
0.98×
Operating expenses
7.67%
1.03×
Cash and investments
16.89%
Spread over hurdle
60.90%