71.28
Revenuekr M
82.16
89.54
93.48
100.2
107.3
113.0
119.4
126.6
135.4
143.1
73.18
5.92%
6.58%
78
21.63
Revenue growth%
4.40
1.87
0.40
2.85
2.23
2.22
0.45
2.11
2.45
3.18
24.43
2.22
2.22
24
19.97
Gross margin%
29.40
28.22
27.65
29.60
28.92
29.67
27.51
30.17
27.86
25.90
27.96
27.86
28.57
70
5.82
Operating margin%
1.33
4.07
4.63
4.22
2.79
3.89
6.00
7.56
8.53
10.76
25.80
7.56
4.42
28
29.33
Net margin%
4.31
6.03
6.72
5.71
5.40
5.67
6.91
4.50
1.99
1.06
3.56
4.50
5.54
20
11.52
P/E ratio (avg)x
13.07
13.85
15.19
16.07
18.72
20.47
20.28
21.92
21.88
24.28
8.447
21.88
19.50
41
12.60
EV/EBITx
13.17
13.81
13.88
15.37
14.59
16.21
15.74
16.35
17.18
17.01
7.865
16.35
15.55
54
12.05
FCF yield (avg)%
11.66
11.79
10.34
8.54
10.61
9.34
6.85
3.91
3.98
5.10
20.95
5.10
8.94
91
6.78
FCF margin%
7.93
7.30
4.67
2.41
0.40
0.40
2.90
4.19
3.82
5.68
12.56
3.82
4.01
83
0.396
FCF / Net incomex
0.088
0.083
0.085
0.087
0.091
0.092
0.082
0.076
0.074
0.072
0.279
0.076
0.084
61
25.34
ROIC%
6.26
8.80
11.04
9.85
9.10
8.28
6.47
4.81
3.10
4.68
15.06
4.81
7.38
70
24.99
Return on equity%
28.54
30.93
30.48
27.70
25.23
23.84
25.86
28.06
25.31
25.71
26.00
25.71
26.78
22
8.45
Return on assets%
27.55
29.19
30.49
31.64
28.73
27.22
28.95
28.15
28.97
29.61
24.36
28.95
28.96
19
0.37
EPSkr
0.56
0.51
0.46
0.43
0.40
0.41
0.37
0.41
0.40
0.34
0.39
(2.73%)
(4.57%)
—
26.71
EPS growth%
25.10
27.57
29.22
28.64
29.20
26.51
24.31
25.10
26.16
25.55
9.58
25.55
26.34
30
0.31
Bookvalue per shkr
0.59
0.57
0.50
0.53
0.55
0.49
0.46
0.45
0.40
0.39
0.39
(6.68%)
(3.65%)
—
0.60
FCF per sharekr
0.60
0.62
0.64
0.60
0.62
0.57
0.62
0.67
0.69
0.67
0.16
1.67%
1.90%
—
0.48
Dividend per shkr
0.43
0.38
0.34
0.35
0.37
0.34
0.35
0.34
0.37
0.37
0.61
0.08%
(1.95%)
—
10.69
Div yield (avg)%
15.69
18.22
15.60
17.77
19.39
19.51
20.46
20.69
19.71
17.35
2.44
19.71
18.80
42
7.76
Payout ratio%
3.31
2.71
3.45
4.94
4.05
1.59
4.41
6.47
4.36
2.86
13.23
4.36
3.75
59
79.26
Shares (diluted)M
64.36
61.47
65.20
56.83
56.49
55.36
50.19
54.46
50.95
43.79
77.10
(4.97%)
(3.02%)
21
24.87
Buyback yield%
6.86
4.06
2.51
5.42
6.75
7.88
4.93
4.82
7.38
6.89
18.78
6.89
6.09
38
0.488
D/E ratiox
1.420
1.485
1.562
1.428
1.531
1.479
1.440
1.454
1.635
1.745
0.760
1.479
1.482
43
42.10
Enterprise valuekr M
169.7
186.8
208.5
248.3
246.3
278.4
270.2
314.8
345.1
354.6
14.82
7.56%
8.22%
26
46.18
LT debtkr M
163.7
173.6
176.1
184.9
186.7
175.8
182.5
183.3
194.6
178.4
39.94
(0.91%)
(0.03%)
84
Cost of revenue
6.62%
1.00×
Operating expenses
6.88%
1.03×
Goodwill & intangibles
17.77%
Spread over hurdle
(1.64%)