112.1
Revenuekr M
156.6
167.0
175.0
186.6
195.6
210.3
219.1
235.4
250.8
262.1
122.5
6.03%
5.98%
12
21.58
Revenue growth%
23.52
23.32
26.30
24.11
26.43
24.03
21.35
20.16
19.75
17.75
3.82
20.16
23.42
76
17.68
Gross margin%
9.10
9.67
9.38
10.84
10.48
13.12
10.28
7.45
7.59
4.95
13.83
7.59
9.52
87
18.43
Operating margin%
27.53
29.18
27.58
25.86
27.15
26.45
28.32
30.68
30.47
27.93
25.96
28.32
27.75
47
23.38
Net margin%
3.17
1.17
0.40
2.74
3.57
5.26
8.12
6.45
4.51
3.73
19.50
5.26
3.65
43
27.70
P/E ratio (avg)x
15.05
15.98
16.31
16.92
16.73
19.58
19.40
19.29
21.59
21.67
12.25
19.58
18.10
21
8.843
EV/EBITx
31.30
31.20
32.22
29.86
31.55
32.49
34.45
35.39
36.72
40.26
9.395
35.39
32.36
66
9.66
FCF yield (avg)%
9.28
10.21
9.81
10.72
11.80
10.94
7.96
6.73
5.18
6.72
19.26
6.73
9.54
47
16.57
FCF margin%
9.66
11.63
13.81
11.49
8.56
7.93
8.85
6.91
4.50
2.66
13.66
6.91
8.70
26
0.267
FCF / Net incomex
0.164
0.181
0.162
0.167
0.152
0.136
0.149
0.143
0.156
0.151
1.115
0.149
0.154
75
5.68
ROIC%
9.22
9.61
9.89
7.23
5.77
3.85
4.00
2.15
4.48
2.67
21.58
3.85
5.13
89
15.54
Return on equity%
6.85
4.51
6.83
9.47
11.19
9.59
12.38
14.47
11.84
9.16
13.53
11.84
9.53
81
9.47
Return on assets%
1.95
2.78
2.69
4.77
5.61
2.93
5.13
7.89
4.93
7.53
8.38
5.13
4.85
11
2.25
EPSkr
1.57
1.62
1.53
1.50
1.45
1.49
1.47
1.63
1.79
1.94
2.50
5.89%
1.72%
—
20.93
EPS growth%
23.22
21.17
23.70
24.64
27.48
26.54
24.60
21.82
19.35
21.85
4.57
21.85
23.46
74
1.18
Bookvalue per shkr
1.65
1.52
1.32
1.23
1.19
1.16
1.22
1.19
1.28
1.33
2.08
2.34%
(1.33%)
—
2.19
FCF per sharekr
2.56
2.61
2.65
2.39
2.23
2.11
2.27
2.19
1.93
1.73
2.25
(4.90%)
(2.85%)
—
1.76
Dividend per shkr
1.91
2.07
2.11
1.97
1.94
2.13
2.32
2.15
2.20
2.02
1.00
0.77%
1.32%
—
12.99
Div yield (avg)%
5.21
5.28
7.44
8.03
5.08
4.30
3.82
1.73
0.89
3.54
23.06
3.54
4.69
15
22.11
Payout ratio%
13.92
14.21
16.36
17.27
19.85
20.86
19.98
18.60
18.72
18.10
11.35
18.72
18.35
65
51.26
Shares (diluted)M
55.55
53.13
59.10
57.13
63.96
63.29
67.17
64.05
60.43
59.60
51.13
(1.40%)
(0.01%)
95
23.67
Buyback yield%
18.48
19.18
17.93
15.71
14.49
12.87
13.99
15.64
16.50
14.75
13.08
14.75
15.68
9
1.281
D/E ratiox
0.801
0.852
0.856
0.754
0.764
0.851
0.872
0.962
0.872
0.916
1.117
0.872
0.854
81
242.3
Enterprise valuekr M
80.75
83.45
88.59
87.76
95.39
103.8
97.96
91.30
86.44
84.65
196.5
(2.36%)
1.01%
43
103.3
LT debtkr M
273.9
316.2
301.5
345.4
352.9
416.5
440.4
458.2
462.4
507.1
18.10
7.52%
8.09%
8
Cost of revenue
6.00%
1.00×
Operating expenses
6.56%
1.06×
Property and equipment
16.82%
Spread over hurdle
29.78%