262.7
Revenuekr M
203.3
208.8
213.9
226.5
238.1
249.7
266.6
284.8
295.4
305.1
271.1
5.08%
4.59%
87
17.84
Revenue growth%
2.33
2.36
4.58
2.78
3.66
6.05
7.49
8.33
6.02
7.00
12.50
7.00
5.30
63
10.46
Gross margin%
6.20
3.57
6.54
4.80
5.05
2.56
3.73
6.20
4.66
7.43
17.82
4.66
4.92
28
22.02
Operating margin%
3.68
1.43
0.40
1.16
2.71
1.13
3.48
5.78
8.52
10.73
16.71
5.78
3.10
30
19.86
Net margin%
17.51
18.28
16.80
19.46
17.10
17.91
19.97
17.56
17.53
20.19
26.24
17.91
17.73
14
33.12
P/E ratio (avg)x
20.83
21.29
23.28
21.38
19.98
18.39
17.87
18.29
18.75
18.73
25.46
18.39
19.37
46
27.87
EV/EBITx
35.68
36.46
32.88
33.84
31.16
34.56
31.31
29.38
30.84
32.06
7.435
31.31
32.47
68
22.35
FCF yield (avg)%
16.64
16.86
15.99
13.57
11.00
13.59
13.79
15.61
17.50
19.36
16.86
15.61
15.80
27
3.03
FCF margin%
24.76
24.67
25.23
26.76
28.50
25.63
25.59
25.40
24.34
25.03
13.45
25.40
25.32
43
0.178
FCF / Net incomex
1.691
1.619
1.819
1.902
2.070
2.073
2.190
1.999
2.107
2.003
0.564
2.073
2.001
87
4.83
ROIC%
5.37
4.03
3.06
2.09
3.49
2.06
0.47
0.40
2.16
3.87
8.45
2.06
2.61
34
3.57
Return on equity%
22.07
24.64
25.84
25.05
25.42
25.57
27.94
30.40
30.54
33.12
4.93
30.40
25.70
71
27.83
Return on assets%
18.76
19.08
18.97
16.52
15.01
16.55
17.83
20.31
23.00
22.89
8.24
20.31
18.87
61
27.89
EPSkr
36.78
40.09
45.47
50.46
55.18
51.17
54.09
52.30
51.67
54.67
29.32
(0.18%)
5.07%
—
23.01
EPS growth%
23.51
23.94
22.94
25.60
28.25
26.10
26.73
24.45
25.47
24.54
6.07
25.47
25.01
20
34.65
Bookvalue per shkr
20.15
21.54
23.60
22.62
21.40
22.96
23.23
24.31
26.53
24.72
5.41
2.93%
2.30%
—
25.96
FCF per sharekr
15.52
14.91
16.56
18.50
18.14
19.41
21.99
24.18
24.90
26.98
19.45
8.26%
6.21%
—
29.31
Dividend per shkr
56.91
62.25
71.94
70.20
81.58
90.49
94.89
109.40
124.30
137.31
10.29
10.98%
10.17%
—
5.47
Div yield (avg)%
13.80
11.29
13.13
11.43
13.15
11.52
10.35
8.33
7.62
9.43
27.64
9.43
11.36
52
5.74
Payout ratio%
10.05
7.23
6.12
7.89
5.90
8.03
9.03
7.95
7.89
7.37
5.54
7.95
7.89
8
8.946
Shares (diluted)M
11.69
11.73
11.75
13.79
14.88
15.08
14.32
15.24
16.74
18.47
9.149
4.42%
4.65%
56
20.36
Buyback yield%
35.10
38.00
39.00
37.97
37.86
36.26
34.31
32.74
31.71
32.78
26.83
32.78
35.68
33
0.863
D/E ratiox
1.545
1.464
1.348
1.397
1.476
1.563
1.742
1.911
1.757
1.601
1.682
1.742
1.554
61
67.39
Enterprise valuekr M
374.4
334.9
301.7
337.5
311.2
278.8
264.2
287.7
320.2
286.3
227.3
(1.66%)
(3.22%)
91
32.38
LT debtkr M
376.7
365.5
373.7
387.9
404.0
430.3
489.6
571.7
659.9
785.6
70.71
14.22%
7.37%
78
Cost of revenue
4.59%
1.00×
Operating expenses
4.50%
0.99×
Goodwill & intangibles
14.94%
Spread over hurdle
(4.31%)