12.09
Revenuekr M
136.9
144.8
159.6
169.5
179.1
195.6
210.7
231.1
252.5
268.1
12.58
8.40%
7.55%
82
8.51
Revenue growth%
33.42
32.64
32.23
33.75
33.69
31.70
33.78
34.45
33.21
35.55
16.96
33.78
33.56
24
19.38
Gross margin%
7.19
6.57
9.45
10.37
11.50
9.25
9.85
11.41
11.89
9.76
13.24
9.85
9.80
62
6.07
Operating margin%
27.18
28.18
26.98
29.17
28.04
26.52
29.03
30.74
30.84
31.46
21.95
30.74
28.61
45
14.30
Net margin%
26.04
24.98
27.12
27.30
29.12
31.99
33.44
32.10
31.80
29.34
19.71
31.99
29.23
38
9.858
P/E ratio (avg)x
28.52
29.82
32.71
34.53
32.85
31.77
35.42
34.17
35.71
34.44
20.93
34.44
33.51
13
30.89
EV/EBITx
39.55
39.45
34.05
37.10
32.83
28.43
29.87
27.79
26.98
28.17
29.28
28.17
31.35
93
28.71
FCF yield (avg)%
13.68
15.00
17.73
18.59
17.84
19.98
19.90
18.93
19.61
17.49
10.28
19.61
18.21
78
27.87
FCF margin%
18.36
18.45
15.97
15.78
15.71
13.05
12.61
14.63
15.60
12.66
7.24
13.05
15.66
10
0.482
FCF / Net incomex
1.995
2.179
2.395
2.675
2.824
3.230
3.828
3.673
4.354
4.379
0.105
3.828
3.027
18
17.24
ROIC%
7.76
7.22
7.50
8.12
6.86
6.26
4.48
1.94
0.40
0.40
26.95
1.94
6.56
18
21.62
Return on equity%
1.27
1.80
0.77
0.40
0.40
0.40
1.07
2.66
4.31
3.17
22.42
2.66
1.17
15
8.51
Return on assets%
19.57
22.10
22.40
20.24
21.07
23.62
25.29
24.36
24.79
26.70
18.19
24.79
23.01
35
0.44
EPSkr
3.01
2.78
2.70
2.84
2.54
2.18
2.12
1.81
1.55
1.39
0.47
(11.32%)
(6.67%)
—
8.26
EPS growth%
27.75
26.26
23.68
24.24
24.38
26.39
29.21
31.45
29.01
26.54
7.35
29.01
26.46
81
1.23
Bookvalue per shkr
2.39
2.35
2.11
2.12
1.98
2.01
2.16
2.24
2.45
2.63
1.50
5.85%
1.65%
—
0.82
FCF per sharekr
2.60
2.61
2.42
2.14
2.06
2.04
2.01
1.97
1.92
1.80
2.87
(2.64%)
(4.42%)
—
0.46
Dividend per shkr
0.87
0.89
0.99
1.00
1.17
1.16
1.28
1.31
1.49
1.50
1.36
5.15%
6.97%
—
14.31
Div yield (avg)%
16.76
17.31
19.59
18.74
16.77
18.23
16.73
16.25
14.24
14.80
2.65
16.25
16.77
16
25.69
Payout ratio%
18.94
17.29
17.97
20.02
22.56
23.15
20.94
23.20
22.72
20.01
15.59
22.72
20.48
45
57.46
Shares (diluted)M
48.56
53.09
49.05
47.26
45.83
44.04
43.43
48.52
45.65
46.69
58.71
0.37%
(0.30%)
22
15.01
Buyback yield%
27.53
25.31
26.33
27.79
25.47
28.42
29.04
28.56
27.86
30.83
20.57
28.56
27.83
60
0.341
D/E ratiox
0.510
0.534
0.540
0.491
0.549
0.606
0.566
0.625
0.588
0.603
1.631
0.603
0.558
44
52.08
Enterprise valuekr M
114.3
107.0
112.4
100.5
102.5
95.75
100.4
110.9
103.0
109.9
252.8
1.40%
(0.22%)
70
13.21
LT debtkr M
229.8
250.4
297.0
347.7
398.2
421.0
469.8
520.3
600.0
642.2
175.3
10.03%
11.70%
49
Cost of revenue
7.88%
1.03×
Operating expenses
6.85%
0.94×
Cash and investments
17.26%
Spread over hurdle
(2.51%)