42.23
Revenuekr M
175.2
186.3
197.5
213.3
235.0
249.0
267.6
293.2
312.4
332.5
45.77
7.18%
7.40%
46
25.56
Revenue growth%
5.85
2.99
0.83
0.40
0.40
0.40
0.40
0.61
3.07
4.89
6.48
0.61
0.72
86
7.69
Gross margin%
16.15
13.85
16.15
13.70
15.79
17.87
15.75
15.53
15.78
16.44
7.79
15.78
15.79
16
21.34
Operating margin%
21.06
18.62
18.12
16.34
17.09
19.31
18.90
15.92
15.34
15.80
18.70
15.92
17.60
79
24.92
Net margin%
11.89
12.96
11.46
8.73
11.47
9.57
8.54
10.30
8.55
7.08
25.00
8.55
9.94
65
17.89
P/E ratio (avg)x
13.24
14.38
17.24
17.08
20.70
24.90
28.44
33.84
37.80
37.09
12.10
33.84
22.80
59
35.95
EV/EBITx
8.705
8.832
9.325
8.840
8.854
9.298
9.971
9.822
10.89
10.93
18.13
9.971
9.312
57
12.43
FCF yield (avg)%
5.56
5.43
4.47
1.77
0.40
0.40
0.40
0.40
1.51
0.40
5.86
0.40
0.96
54
25.83
FCF margin%
16.53
15.28
18.04
18.27
20.50
19.77
22.72
23.13
20.77
21.29
14.18
21.29
20.14
76
1.415
FCF / Net incomex
0.569
0.605
0.605
0.548
0.620
0.674
0.711
0.786
0.721
0.703
1.649
0.711
0.647
14
14.14
ROIC%
11.67
14.09
16.05
15.73
17.65
17.06
14.24
16.07
14.26
17.24
23.94
16.07
15.89
72
18.19
Return on equity%
12.91
13.07
10.25
7.75
10.49
12.54
9.57
9.57
9.27
11.29
12.54
9.57
10.37
15
12.86
Return on assets%
26.85
27.91
28.33
31.13
30.89
31.77
33.76
36.58
36.93
39.50
7.17
36.58
31.45
17
5.34
EPSkr
5.05
5.04
4.93
5.00
4.89
4.56
4.06
4.38
4.32
4.25
5.86
(2.80%)
(2.64%)
—
29.26
EPS growth%
24.73
22.88
21.53
24.44
22.97
21.87
21.91
24.30
24.36
22.93
29.34
22.93
22.95
75
6.97
Bookvalue per shkr
9.13
8.64
9.25
9.73
10.29
9.42
9.26
9.34
9.47
8.96
8.20
(2.73%)
(0.10%)
—
3.17
FCF per sharekr
18.24
17.97
20.54
22.28
26.26
25.96
27.38
32.15
36.97
36.27
12.51
6.67%
8.03%
—
7.44
Dividend per shkr
14.70
17.52
21.04
24.25
29.43
31.54
37.21
39.31
47.51
53.73
7.47
12.79%
15.37%
—
17.54
Div yield (avg)%
25.48
28.03
27.40
26.90
28.55
29.94
32.48
32.11
34.52
31.84
24.68
32.11
29.24
5
3.56
Payout ratio%
16.91
15.27
16.17
17.95
17.87
19.65
22.22
23.39
22.49
22.01
14.22
22.22
18.80
23
12.85
Shares (diluted)M
11.88
10.94
10.86
10.28
9.578
8.873
9.450
10.14
10.18
10.74
12.67
2.33%
(1.83%)
43
3.61
Buyback yield%
12.99
15.15
16.38
17.31
19.62
17.05
16.04
16.20
16.79
19.68
28.66
16.79
16.59
12
1.416
D/E ratiox
0.761
0.725
0.774
0.760
0.650
0.606
0.588
0.535
0.523
0.448
0.774
0.535
0.628
47
169.5
Enterprise valuekr M
222.4
239.8
236.2
235.9
269.8
283.2
271.9
257.8
291.8
285.6
86.77
1.14%
4.08%
41
49.16
LT debtkr M
298.6
295.4
311.1
357.7
401.5
394.4
435.6
508.5
524.3
531.5
187.3
5.77%
6.04%
28
Cost of revenue
7.57%
1.02×
Operating expenses
7.66%
1.02×
Cash and investments
16.80%
Property and equipment
16.76%
Spread over hurdle
36.19%