156.6
Revenuekr M
126.2
131.1
138.1
144.0
147.8
153.8
155.9
161.0
163.3
169.8
164.0
2.81%
3.35%
74
28.79
Revenue growth%
26.87
28.62
31.04
32.95
33.61
32.12
34.67
33.37
30.59
32.95
27.08
32.95
32.54
19
18.11
Gross margin%
21.23
19.71
17.99
19.31
20.22
17.73
17.75
18.31
15.84
14.50
4.33
17.73
18.15
20
5.72
Operating margin%
12.79
10.58
11.25
14.15
15.96
14.46
15.33
17.25
15.03
14.69
5.95
15.03
14.58
62
22.63
Net margin%
15.41
13.54
14.75
13.62
15.61
13.36
11.55
14.43
16.67
14.91
23.73
14.43
14.59
40
31.26
P/E ratio (avg)x
35.64
38.02
42.91
48.10
43.75
44.78
42.99
38.74
41.34
36.92
25.87
41.34
42.12
52
21.37
EV/EBITx
16.03
16.70
18.33
20.70
21.74
21.77
25.85
27.19
30.67
31.33
21.31
27.19
21.76
90
9.00
FCF yield (avg)%
11.43
13.22
14.25
14.40
14.83
12.29
11.79
11.64
10.97
12.69
17.22
11.79
12.49
14
18.00
FCF margin%
12.89
14.49
14.17
11.99
13.54
11.40
11.33
10.56
12.76
14.61
26.82
11.40
12.82
77
0.485
FCF / Net incomex
2.549
2.454
2.503
2.779
3.282
3.825
3.721
3.611
3.807
4.519
0.113
3.807
3.447
63
28.87
ROIC%
32.30
30.53
29.69
28.39
31.03
32.29
32.81
31.01
33.14
31.09
17.35
32.29
31.06
61
26.64
Return on equity%
31.10
30.48
28.06
29.37
31.40
29.78
31.64
29.49
31.41
30.67
28.87
30.67
30.58
16
6.47
Return on assets%
13.17
14.72
14.57
16.20
16.08
17.98
16.00
17.41
16.99
15.03
14.66
16.99
16.04
55
1.13
EPSkr
2.44
2.73
2.67
2.77
2.85
2.93
2.90
2.71
2.67
2.76
1.21
(0.68%)
1.32%
—
17.93
EPS growth%
9.52
10.90
11.56
9.82
11.26
11.35
9.00
8.73
8.14
8.40
24.65
8.73
9.67
59
0.55
Bookvalue per shkr
1.71
1.81
2.14
2.41
2.42
2.66
2.85
3.18
3.55
4.05
0.63
10.88%
10.00%
—
0.97
FCF per sharekr
1.41
1.36
1.34
1.47
1.47
1.42
1.35
1.30
1.24
1.37
1.18
(1.46%)
0.47%
—
1.62
Dividend per shkr
1.56
1.32
1.18
1.06
1.10
1.17
1.23
1.09
0.99
0.99
1.58
(2.03%)
(5.97%)
—
25.50
Div yield (avg)%
23.72
23.43
25.31
23.07
20.46
19.64
20.02
17.49
19.31
20.47
3.42
19.64
20.46
41
25.94
Payout ratio%
24.69
24.21
24.86
26.00
28.27
30.10
28.88
31.01
33.01
30.71
21.77
30.71
28.57
46
28.11
Shares (diluted)M
36.44
38.75
35.75
36.64
39.70
37.58
42.41
47.91
43.82
47.02
27.97
3.44%
3.38%
56
6.68
Buyback yield%
23.39
25.72
26.23
23.32
20.67
20.83
22.37
22.67
21.69
19.31
27.01
21.69
22.52
50
0.232
D/E ratiox
2.577
2.735
2.991
3.042
3.576
3.849
3.814
4.327
4.659
5.372
0.906
4.327
3.695
54
148.9
Enterprise valuekr M
113.3
123.9
113.0
116.9
125.9
113.9
110.7
117.6
110.9
123.5
39.88
(0.40%)
1.26%
78
93.90
LT debtkr M
96.45
96.57
96.37
81.96
80.98
72.95
65.80
60.68
51.32
54.96
83.45
(7.46%)
(4.88%)
80
Cost of revenue
3.43%
1.01×
Operating expenses
3.36%
1.00×
Goodwill & intangibles
15.06%
Spread over hurdle
(1.60%)