120.2
Revenuekr M
104.9
110.3
115.3
118.6
123.3
128.9
136.5
144.7
146.4
150.7
126.9
4.09%
4.05%
38
20.03
Revenue growth%
30.17
29.26
27.55
30.44
27.77
25.23
23.38
21.55
21.42
22.61
21.26
22.61
26.39
73
2.75
Gross margin%
5.95
8.21
6.83
8.05
11.02
9.21
6.42
6.79
4.76
4.92
22.11
6.42
6.81
44
5.34
Operating margin%
14.37
14.51
13.36
16.28
16.92
18.40
15.96
14.95
14.03
11.43
8.46
14.95
14.73
83
8.64
Net margin%
0.40
0.99
0.40
3.17
6.14
5.84
7.48
9.57
10.07
11.08
29.62
9.57
5.99
37
12.79
P/E ratio (avg)x
11.41
11.95
11.94
11.44
10.34
9.553
10.01
10.84
11.58
12.39
23.79
10.84
11.42
31
24.55
EV/EBITx
16.83
16.35
17.41
15.53
16.48
16.14
15.95
15.93
14.42
14.21
12.77
15.93
16.05
64
19.45
FCF yield (avg)%
26.51
26.85
25.76
27.41
29.55
26.74
28.95
28.25
31.02
31.21
14.07
28.95
27.83
54
26.07
FCF margin%
8.67
10.22
11.98
9.66
11.75
11.10
9.96
10.44
12.38
13.16
4.51
11.10
10.77
31
1.599
FCF / Net incomex
0.158
0.170
0.195
0.182
0.212
0.216
0.246
0.284
0.279
0.290
1.142
0.279
0.214
29
4.38
ROIC%
11.40
11.43
10.34
10.21
9.02
7.00
5.51
5.83
3.15
1.06
17.01
5.51
8.01
15
17.51
Return on equity%
18.56
19.56
17.44
15.96
14.00
14.79
16.45
13.99
13.81
13.22
14.30
13.99
15.37
33
23.60
Return on assets%
28.02
27.60
29.29
30.13
30.28
31.31
32.10
34.06
33.64
34.14
19.79
33.64
30.80
73
1.28
EPSkr
1.37
1.40
1.48
1.48
1.50
1.72
1.65
1.78
1.79
1.90
1.33
4.85%
3.93%
—
6.52
EPS growth%
9.90
11.19
9.11
8.51
10.50
9.00
9.87
10.62
13.29
15.78
2.45
10.62
10.20
60
1.28
Bookvalue per shkr
1.37
1.46
1.46
1.47
1.31
1.38
1.51
1.68
1.75
1.87
1.50
7.39%
2.40%
—
0.37
FCF per sharekr
0.58
0.67
0.72
0.77
0.82
0.89
1.01
1.15
1.17
1.37
1.65
10.94%
9.54%
—
1.51
Dividend per shkr
0.36
0.38
0.40
0.46
0.52
0.50
0.54
0.61
0.68
0.75
1.13
7.65%
8.17%
—
16.53
Div yield (avg)%
19.79
18.75
19.17
20.75
20.82
18.56
20.29
20.24
23.00
22.88
27.24
20.29
20.27
44
20.83
Payout ratio%
6.13
8.47
7.76
5.91
7.63
7.45
6.98
6.00
6.62
5.67
22.94
6.62
6.80
83
54.95
Shares (diluted)M
66.22
67.28
68.76
64.15
59.44
60.23
58.14
57.16
64.19
70.70
56.58
3.53%
0.52%
48
9.45
Buyback yield%
21.21
19.50
16.86
16.91
16.97
16.76
18.52
19.96
22.70
23.82
12.02
19.96
19.01
83
1.664
D/E ratiox
1.490
1.765
1.781
2.091
2.351
2.852
2.957
3.066
3.698
4.111
0.830
3.066
2.602
44
116.4
Enterprise valuekr M
31.37
32.77
35.69
34.16
35.65
33.15
31.94
30.47
26.31
25.95
155.4
(6.16%)
(1.57%)
20
145.4
LT debtkr M
210.2
253.9
271.5
295.6
346.5
346.0
401.3
485.3
555.5
669.5
88.62
14.08%
12.23%
54
Cost of revenue
4.39%
1.03×
Operating expenses
3.76%
0.97×
Goodwill & intangibles
18.88%
Cash and investments
16.60%
Spread over hurdle
(1.50%)