82.82
Revenuekr M
96.38
99.25
99.68
101.2
103.6
107.0
111.5
113.6
117.9
123.5
85.63
3.56%
2.98%
86
21.53
Revenue growth%
0.86
3.70
1.91
3.04
4.66
6.13
5.03
7.64
6.19
8.60
29.86
6.19
4.84
89
10.13
Gross margin%
17.11
15.56
12.92
14.82
15.76
16.27
13.83
15.09
13.31
13.84
18.91
13.84
14.95
73
15.93
Operating margin%
9.62
10.25
11.58
11.89
13.59
12.32
13.89
15.90
17.52
19.44
4.61
15.90
12.95
84
28.09
Net margin%
8.24
7.44
4.73
5.63
8.44
7.55
8.80
8.73
6.56
6.53
21.07
7.55
7.50
70
34.52
P/E ratio (avg)x
14.79
12.97
13.58
11.51
11.60
11.57
11.53
10.64
11.46
12.08
27.81
11.53
11.58
9
18.98
EV/EBITx
10.79
10.80
10.42
8.794
9.306
9.452
9.002
7.612
7.019
6.119
25.99
7.612
9.154
65
20.47
FCF yield (avg)%
12.40
9.68
10.63
11.35
11.29
10.19
10.07
8.75
9.73
12.72
4.61
10.07
10.41
9
19.79
FCF margin%
9.34
11.69
9.48
9.44
11.40
14.33
15.09
16.58
17.44
15.04
5.17
15.09
13.01
39
1.288
FCF / Net incomex
1.464
1.555
1.702
1.514
1.613
1.431
1.305
1.195
1.138
1.022
1.255
1.195
1.448
62
10.06
ROIC%
26.28
26.65
24.01
25.70
25.89
25.44
28.03
29.12
28.30
29.27
16.85
28.30
26.47
12
15.82
Return on equity%
13.48
13.99
15.22
12.99
12.13
12.18
11.53
9.75
11.58
10.61
8.25
11.53
12.16
93
8.00
Return on assets%
5.92
3.47
2.89
5.61
4.11
6.30
5.83
4.63
7.44
7.39
6.88
6.30
5.72
23
4.52
EPSkr
6.03
6.53
6.58
6.55
6.22
6.19
6.14
6.79
7.25
7.55
4.71
3.95%
1.58%
—
3.59
EPS growth%
11.16
13.66
15.83
17.31
17.50
16.49
13.95
12.62
11.02
11.06
26.82
12.62
13.81
32
4.58
Bookvalue per shkr
10.56
10.28
10.88
10.90
10.33
10.15
11.05
11.35
11.90
11.35
5.34
1.92%
1.57%
—
2.95
FCF per sharekr
6.53
6.37
6.90
6.98
7.57
7.82
7.54
8.64
8.44
9.40
1.05
4.44%
4.10%
—
1.57
Dividend per shkr
1.29
1.17
1.07
0.93
0.87
0.92
0.80
0.83
0.84
0.81
1.87
(1.30%)
(5.53%)
—
9.40
Div yield (avg)%
7.14
8.58
7.27
6.78
9.75
11.82
9.01
10.72
9.07
10.13
8.71
10.13
9.04
8
16.69
Payout ratio%
7.34
6.85
8.76
6.33
7.18
7.08
9.67
7.05
6.13
5.85
8.84
7.05
7.07
92
11.26
Shares (diluted)M
16.30
18.92
19.14
20.42
21.48
21.64
21.78
21.76
21.74
22.51
10.82
0.94%
4.95%
24
20.90
Buyback yield%
12.66
13.01
14.19
14.75
14.26
16.29
18.48
17.32
16.85
19.12
13.81
17.32
15.52
92
0.387
D/E ratiox
1.319
1.384
1.578
1.582
1.495
1.509
1.707
1.930
2.198
2.325
0.463
1.930
1.580
91
27.04
Enterprise valuekr M
40.63
43.02
36.79
37.46
33.31
33.23
34.07
34.95
31.18
29.28
64.72
(2.55%)
(2.59%)
45
31.40
LT debtkr M
27.08
27.46
31.03
30.15
31.15
32.73
34.66
38.92
35.85
40.83
31.65
5.56%
5.28%
84
Cost of revenue
3.33%
1.03×
Operating expenses
2.53%
0.96×
Goodwill & intangibles
18.31%
Spread over hurdle
24.60%