174.1
Revenuekr M
106.4
111.7
118.4
124.4
131.0
138.2
150.0
161.4
173.3
185.3
188.6
7.18%
6.41%
72
20.63
Revenue growth%
26.96
24.60
26.74
28.58
29.84
28.07
27.74
29.75
27.71
30.52
18.13
28.07
27.90
69
8.33
Gross margin%
8.01
8.73
8.05
6.69
7.37
7.27
7.42
7.02
9.25
6.41
27.62
7.27
7.39
53
26.77
Operating margin%
5.39
5.93
5.41
6.63
7.94
9.58
11.01
9.01
7.90
5.41
14.73
9.01
7.27
13
10.27
Net margin%
27.21
25.68
24.71
21.79
22.93
24.68
22.24
23.39
23.20
20.27
7.13
23.20
23.29
93
31.93
P/E ratio (avg)x
6.029
6.116
5.989
6.418
6.144
6.275
6.278
5.475
5.867
6.481
37.05
6.275
6.130
78
37.47
EV/EBITx
11.43
10.91
11.75
11.07
11.67
10.93
10.82
10.47
9.265
8.886
25.26
10.47
10.92
65
11.12
FCF yield (avg)%
11.71
11.35
10.43
10.25
12.46
12.86
10.11
7.78
8.65
8.35
20.30
8.65
10.34
53
16.62
FCF margin%
20.94
22.76
25.66
22.86
25.54
28.42
26.64
24.61
26.99
26.44
6.19
26.64
25.60
7
0.963
FCF / Net incomex
1.149
1.159
1.115
1.005
0.919
0.811
0.794
0.810
0.793
0.747
0.772
0.794
0.865
62
21.45
ROIC%
28.20
28.12
28.55
28.68
25.91
27.86
26.57
26.73
26.22
26.81
19.97
26.73
27.34
92
5.69
Return on equity%
15.50
13.09
15.13
15.72
16.47
15.63
14.14
11.70
11.03
9.63
6.74
11.70
14.63
27
22.85
Return on assets%
12.39
13.59
14.84
14.29
16.61
18.28
16.64
18.17
19.71
20.12
24.43
18.28
16.62
89
0.05
EPSkr
0.26
0.27
0.27
0.26
0.28
0.26
0.27
0.24
0.24
0.26
0.06
(1.06%)
0.07%
—
11.20
EPS growth%
18.44
15.98
14.73
12.89
12.96
11.06
9.26
10.69
8.47
6.81
14.01
9.26
11.98
87
0.27
Bookvalue per shkr
0.25
0.25
0.30
0.33
0.35
0.34
0.39
0.37
0.40
0.41
0.05
2.77%
4.70%
—
0.11
FCF per sharekr
0.05
0.06
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.11
0.27
5.43%
8.89%
—
0.26
Dividend per shkr
0.21
0.22
0.24
0.25
0.24
0.23
0.26
0.27
0.31
0.31
0.25
5.87%
3.60%
—
11.77
Div yield (avg)%
22.34
22.97
22.47
22.75
23.37
22.27
22.47
21.11
20.25
21.88
28.42
21.88
22.40
64
17.01
Payout ratio%
17.58
18.21
17.74
18.51
16.60
15.54
16.52
17.68
17.84
17.52
23.66
17.52
17.63
87
0.390
Shares (diluted)B
0.740
0.826
0.985
0.981
1.037
1.141
1.164
1.392
1.645
1.840
0.392
12.15%
11.51%
73
4.27
Buyback yield%
26.36
24.79
24.85
25.44
23.19
23.08
26.01
23.53
22.15
24.77
11.78
23.53
24.78
62
1.430
D/E ratiox
0.440
0.416
0.455
0.447
0.426
0.443
0.461
0.423
0.382
0.386
1.481
0.423
0.433
91
181.2
Enterprise valuekr M
39.33
37.24
42.22
46.87
53.05
52.57
59.76
62.76
58.36
65.81
87.25
4.41%
5.07%
17
147.0
LT debtkr M
15.63
15.78
17.44
16.43
14.55
13.71
13.45
11.97
11.90
12.39
13.74
(3.17%)
(3.28%)
90
Cost of revenue
6.77%
1.03×
Operating expenses
5.88%
0.95×
Goodwill & intangibles
16.37%
Spread over hurdle
10.08%