58.54
Revenuekr M
86.68
88.53
93.09
97.50
98.13
98.95
99.64
102.4
104.6
106.2
64.66
1.59%
2.40%
21
26.65
Revenue growth%
2.36
4.58
7.56
5.04
3.33
5.17
2.54
0.71
0.40
1.98
28.16
1.98
2.94
24
21.75
Gross margin%
7.68
5.69
2.74
1.84
0.48
2.20
4.81
2.71
3.22
1.02
16.43
2.71
2.73
95
21.21
Operating margin%
19.18
20.31
21.55
21.48
21.97
21.18
18.56
18.09
16.18
16.90
4.92
18.09
19.74
8
11.54
Net margin%
19.52
20.06
20.74
21.62
22.15
22.25
21.88
21.12
23.41
26.13
8.72
22.25
21.75
87
18.01
P/E ratio (avg)x
45.89
46.79
54.08
56.06
57.74
56.79
60.03
57.52
65.15
66.80
7.065
60.03
57.16
37
11.31
EV/EBITx
9.910
9.184
9.403
9.024
8.342
7.770
7.004
6.453
6.805
7.220
11.43
7.004
8.056
54
5.18
FCF yield (avg)%
26.79
28.33
29.53
30.40
32.82
30.86
30.44
30.96
32.59
33.04
23.36
30.96
30.65
38
6.06
FCF margin%
18.71
21.68
19.45
21.25
22.23
23.52
22.81
22.04
19.25
18.60
29.70
22.04
21.47
39
1.478
FCF / Net incomex
1.827
1.869
2.153
2.079
2.166
2.222
2.049
2.199
2.254
2.498
0.820
2.222
2.160
52
21.85
ROIC%
29.92
28.90
29.28
27.88
25.57
22.81
23.96
24.21
25.74
23.29
23.76
23.96
25.66
43
24.00
Return on equity%
9.27
10.11
10.12
12.99
14.46
11.62
10.30
7.69
5.16
4.32
20.08
7.69
10.12
46
25.14
Return on assets%
4.67
6.20
8.85
11.78
13.82
15.52
17.54
19.74
21.61
22.31
22.13
19.74
14.67
86
0.46
EPSkr
0.40
0.37
0.39
0.39
0.39
0.36
0.37
0.38
0.38
0.35
0.51
(2.07%)
(1.37%)
—
23.35
EPS growth%
10.44
9.89
7.71
9.04
6.05
4.47
4.94
6.23
6.76
7.07
6.33
6.23
6.92
87
0.37
Bookvalue per shkr
0.52
0.49
0.50
0.53
0.53
0.59
0.68
0.78
0.91
1.05
0.48
14.75%
7.65%
—
0.45
FCF per sharekr
0.34
0.33
0.38
0.41
0.40
0.46
0.49
0.56
0.65
0.67
0.23
11.06%
8.74%
—
0.46
Dividend per shkr
0.23
0.25
0.26
0.27
0.26
0.27
0.27
0.25
0.24
0.26
0.28
(0.18%)
1.35%
—
10.28
Div yield (avg)%
15.60
14.25
12.30
11.54
13.62
13.58
16.11
16.92
17.89
15.23
14.96
16.11
14.74
74
5.24
Payout ratio%
27.35
27.63
29.78
30.96
29.79
31.67
32.22
31.94
32.96
31.02
27.74
31.94
30.99
85
59.61
Shares (diluted)M
58.88
69.79
68.71
66.26
64.96
70.12
71.04
81.67
87.03
88.85
58.04
6.47%
5.37%
12
11.39
Buyback yield%
18.30
17.44
14.84
16.03
15.23
12.51
10.87
13.17
13.23
11.38
27.35
12.51
14.04
36
1.062
D/E ratiox
1.839
1.786
1.791
1.778
1.806
1.682
1.728
1.945
2.011
2.008
0.920
1.945
1.799
20
55.88
Enterprise valuekr M
97.50
92.95
91.22
87.82
90.91
92.05
90.45
94.93
89.70
95.28
24.06
0.95%
0.07%
32
27.18
LT debtkr M
92.86
91.72
97.74
105.1
118.7
139.2
157.0
162.2
194.5
227.9
79.20
13.94%
11.24%
94
Cost of revenue
2.40%
1.00×
Operating expenses
2.50%
1.01×
Goodwill & intangibles
16.11%
Spread over hurdle
(4.11%)