71.26
Revenuekr M
131.5
129.2
132.1
133.4
133.2
134.6
137.3
135.1
135.2
134.3
75.06
0.16%
0.22%
73
2.62
Revenue growth%
27.18
28.55
30.79
32.37
34.05
35.73
35.94
35.09
37.86
36.22
22.60
35.94
34.57
68
27.43
Gross margin%
21.82
21.59
22.92
23.99
23.78
26.45
24.68
26.65
25.78
24.22
29.01
25.78
24.10
78
7.35
Operating margin%
6.78
7.94
7.41
8.51
7.80
7.54
4.93
6.87
5.90
4.51
8.21
5.90
7.14
10
20.51
Net margin%
5.02
4.98
7.59
5.72
3.46
4.74
3.60
6.39
4.73
7.47
28.12
4.74
5.00
70
28.76
P/E ratio (avg)x
20.04
19.82
21.40
23.96
25.54
26.41
30.60
34.09
37.09
40.77
16.70
34.09
25.97
90
35.02
EV/EBITx
9.853
9.472
9.504
9.295
8.493
9.139
8.915
8.528
9.437
10.14
11.92
9.139
9.366
66
3.67
FCF yield (avg)%
15.97
18.28
19.55
20.50
21.10
19.46
18.50
19.57
21.82
19.50
28.04
19.50
19.52
29
22.37
FCF margin%
16.26
18.70
16.50
16.98
14.45
16.94
15.98
15.03
15.41
18.24
10.19
15.98
16.38
12
1.356
FCF / Net incomex
1.368
1.292
1.305
1.368
1.356
1.369
1.235
1.348
1.493
1.628
0.803
1.369
1.362
80
23.87
ROIC%
14.47
15.93
17.10
17.82
20.74
19.84
17.97
20.70
21.95
22.25
4.22
20.70
18.91
89
8.14
Return on equity%
25.01
25.07
25.44
27.52
27.41
27.47
27.06
27.91
29.93
28.95
20.69
27.91
27.44
23
17.36
Return on assets%
16.52
16.43
16.81
16.79
18.77
19.56
22.20
20.56
17.56
20.55
26.11
20.55
18.17
26
9.61
EPSkr
14.77
14.52
14.82
14.91
14.07
13.44
13.62
12.77
14.51
16.34
10.23
3.05%
2.28%
—
29.79
EPS growth%
12.76
13.39
16.08
13.20
14.68
16.14
16.62
19.40
17.64
17.94
14.80
17.64
16.11
46
5.60
Bookvalue per shkr
8.61
9.87
10.68
11.01
13.06
13.94
15.32
17.64
20.86
21.88
10.99
10.87%
10.67%
—
11.72
FCF per sharekr
10.03
11.88
12.41
13.21
14.98
14.61
16.63
18.92
18.49
19.35
10.98
5.25%
7.15%
—
2.54
Dividend per shkr
17.18
15.42
15.01
14.79
15.20
16.39
14.48
13.09
13.26
13.91
4.59
(1.75%)
(1.55%)
—
16.27
Div yield (avg)%
13.54
15.24
12.50
12.27
13.40
13.79
12.91
11.50
12.31
10.10
15.14
12.31
12.71
51
22.18
Payout ratio%
12.80
13.68
11.73
11.93
10.81
12.78
15.19
16.94
14.99
12.56
24.54
14.99
12.79
43
6.863
Shares (diluted)M
12.62
12.76
12.05
13.47
13.16
13.54
15.87
17.08
16.89
17.18
6.910
5.47%
4.44%
93
8.27
Buyback yield%
16.93
19.71
20.53
21.62
21.56
22.79
25.52
26.93
28.34
28.34
6.92
26.93
22.20
61
1.745
D/E ratiox
1.840
1.921
2.116
1.952
2.028
1.856
1.880
2.022
2.117
2.414
1.033
2.022
1.987
45
17.53
Enterprise valuekr M
66.89
64.30
70.17
69.82
71.42
74.79
79.66
69.94
61.26
58.42
96.77
(3.94%)
(1.14%)
44
63.93
LT debtkr M
43.53
50.24
48.63
48.16
45.53
50.54
52.23
53.40
52.53
58.50
15.23
5.14%
3.37%
46
Cost of revenue
0.22%
1.00×
Operating expenses
0.40%
1.02×
Property and equipment
15.52%
Goodwill & intangibles
15.28%
Spread over hurdle
(0.31%)