110.2
Revenuekr M
106.2
108.1
113.3
117.8
119.6
122.7
123.8
126.0
128.8
130.8
116.7
1.80%
2.50%
27
12.60
Revenue growth%
28.26
25.73
24.30
27.20
24.24
24.24
24.10
24.43
24.92
26.70
25.31
24.43
24.67
6
3.56
Gross margin%
7.70
7.98
9.50
8.10
8.88
7.43
6.73
5.29
3.74
0.97
6.75
5.29
7.57
61
14.87
Operating margin%
15.60
16.27
18.96
19.20
19.31
18.95
15.98
13.85
12.85
13.31
18.78
13.85
16.13
54
5.60
Net margin%
7.79
10.55
10.29
7.57
10.42
9.84
8.33
10.94
11.83
9.19
10.76
9.84
10.07
36
21.57
P/E ratio (avg)x
21.70
22.43
24.89
26.29
27.78
29.29
28.19
30.50
30.18
31.03
26.29
30.18
27.98
90
36.11
EV/EBITx
40.54
47.88
49.26
50.72
55.44
63.44
65.58
67.33
70.08
83.35
12.78
67.33
59.44
39
6.87
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.52
2.87
3.88
1.53
1.65
8.99
1.65
0.46
65
7.86
FCF margin%
12.04
13.08
14.26
14.51
17.36
17.06
16.96
15.62
15.51
13.28
17.95
15.62
15.01
84
0.848
FCF / Net incomex
0.727
0.801
0.861
0.821
0.807
0.851
0.891
0.932
0.957
0.867
0.826
0.891
0.856
42
7.34
ROIC%
7.00
4.51
2.24
0.40
0.40
0.40
0.51
1.37
2.86
0.91
5.96
0.91
1.14
28
6.40
Return on equity%
5.54
6.83
7.41
8.79
7.20
9.52
8.02
10.55
7.60
9.04
2.48
9.04
7.81
61
19.32
Return on assets%
13.91
14.59
11.89
11.48
14.29
16.40
18.64
21.53
20.34
20.92
12.66
20.34
15.49
22
2.98
EPSkr
3.77
3.77
4.22
4.49
4.72
4.41
4.72
4.46
4.86
4.88
3.26
0.65%
2.58%
—
9.13
EPS growth%
29.72
27.35
30.31
28.72
31.48
30.09
27.10
25.42
26.01
27.63
13.57
27.10
28.17
9
1.51
Bookvalue per shkr
1.08
1.05
1.23
1.29
1.37
1.37
1.55
1.56
1.73
1.78
1.72
5.36%
7.09%
—
3.35
FCF per sharekr
0.99
1.01
0.96
0.84
0.88
0.76
0.72
0.64
0.69
0.72
2.22
(3.74%)
(3.10%)
—
1.13
Dividend per shkr
1.30
1.46
1.46
1.62
1.95
2.04
2.31
2.76
3.15
3.61
0.87
13.13%
12.52%
—
13.63
Div yield (avg)%
13.16
11.45
13.52
10.59
12.51
12.20
12.71
13.44
11.45
13.48
20.04
12.71
12.61
36
3.07
Payout ratio%
23.67
26.48
26.13
27.28
30.05
32.72
35.68
38.43
39.16
39.28
22.28
38.43
31.39
19
20.08
Shares (diluted)M
22.78
24.04
26.16
29.12
27.07
28.99
28.92
27.39
31.16
28.62
19.58
1.12%
2.37%
9
11.06
Buyback yield%
20.74
20.91
20.14
19.03
19.98
18.94
17.98
18.06
18.55
20.26
24.21
18.55
19.51
83
1.617
D/E ratiox
1.470
1.631
1.773
2.081
2.295
2.276
2.658
2.725
3.196
3.725
0.766
2.725
2.285
70
49.46
Enterprise valuekr M
60.97
62.61
63.27
68.30
66.23
73.45
86.13
95.02
105.7
118.1
176.4
12.26%
7.99%
76
90.68
LT debtkr M
28.54
26.81
24.96
23.46
24.24
23.12
19.69
19.21
20.49
21.85
155.0
(2.05%)
(1.97%)
36
Cost of revenue
2.26%
0.98×
Operating expenses
2.87%
1.04×
Goodwill & intangibles
14.46%
Spread over hurdle
(0.14%)