58.41
Revenuekr M
136.1
135.4
137.3
140.8
146.2
151.7
157.6
157.1
158.5
158.8
60.16
1.67%
1.60%
63
5.70
Revenue growth%
3.60
3.23
5.26
4.98
2.34
0.40
0.40
0.40
2.37
0.40
8.72
0.40
2.35
90
12.41
Gross margin%
7.46
8.04
5.60
3.27
2.66
4.81
4.18
2.76
5.58
5.54
16.73
4.81
5.17
93
4.63
Operating margin%
20.76
23.71
22.05
23.47
21.16
21.45
18.49
18.02
19.36
20.35
26.73
19.36
20.96
42
4.69
Net margin%
11.05
9.75
10.50
10.95
10.66
13.45
12.51
11.12
11.33
9.27
13.74
11.33
11.00
65
31.61
P/E ratio (avg)x
20.61
19.21
19.29
22.14
22.01
21.26
24.57
27.12
26.16
29.32
30.85
26.16
22.07
58
28.09
EV/EBITx
30.05
29.28
26.76
24.42
25.02
24.34
22.31
24.93
25.32
23.84
7.053
24.34
24.98
12
22.18
FCF yield (avg)%
17.51
16.86
19.47
20.81
19.47
18.87
17.08
16.15
13.24
14.71
15.22
16.15
17.29
29
12.07
FCF margin%
2.59
2.53
3.20
2.86
1.37
2.83
3.22
3.68
2.75
2.47
9.14
2.83
2.79
48
1.216
FCF / Net incomex
1.033
1.101
0.984
1.014
1.042
1.031
0.976
0.885
0.812
0.856
0.397
0.885
0.999
70
15.69
ROIC%
17.10
15.78
15.04
15.20
14.00
13.01
12.85
15.65
16.02
16.14
2.01
15.65
15.42
66
23.29
Return on equity%
15.23
16.57
18.85
18.67
16.92
19.21
18.07
19.02
20.53
22.76
24.52
19.21
18.76
30
7.23
Return on assets%
7.53
7.71
8.13
9.56
7.08
7.77
9.17
7.16
6.86
7.01
27.63
7.16
7.62
80
0.61
EPSkr
2.50
2.64
2.87
3.15
3.21
3.20
3.34
3.77
4.03
3.96
0.66
4.27%
6.37%
—
17.61
EPS growth%
12.76
10.44
12.71
9.85
8.20
11.09
12.68
13.73
15.64
18.50
21.63
13.73
12.70
77
1.30
Bookvalue per shkr
1.25
1.24
1.25
1.35
1.27
1.42
1.56
1.44
1.50
1.56
0.44
4.17%
2.29%
—
0.46
FCF per sharekr
1.19
1.35
1.29
1.41
1.42
1.54
1.42
1.55
1.55
1.63
0.62
2.72%
4.28%
—
0.52
Dividend per shkr
0.45
0.40
0.35
0.32
0.29
0.28
0.27
0.27
0.27
0.27
0.22
(0.99%)
(5.28%)
—
4.83
Div yield (avg)%
23.35
21.90
24.34
23.37
25.75
24.99
27.81
27.91
30.29
30.49
12.60
27.91
25.37
82
9.23
Payout ratio%
16.64
15.30
13.22
13.19
10.49
13.19
10.20
13.17
15.36
16.91
7.10
13.19
13.20
88
71.75
Shares (diluted)M
52.85
49.63
45.63
48.83
51.33
46.07
46.01
40.73
37.31
39.57
72.62
(5.07%)
(2.98%)
78
16.43
Buyback yield%
10.66
9.00
7.26
9.25
10.46
7.88
10.11
9.82
10.97
9.87
12.81
9.87
9.85
86
1.300
D/E ratiox
0.407
0.433
0.436
0.468
0.403
0.366
0.346
0.362
0.347
0.313
1.407
0.347
0.384
94
80.10
Enterprise valuekr M
61.73
62.16
59.57
66.35
63.94
62.89
68.29
65.57
69.40
79.23
72.07
4.38%
3.36%
21
73.70
LT debtkr M
155.8
166.6
173.4
201.5
239.9
236.3
280.0
273.6
304.9
355.6
18.51
8.19%
8.76%
63
Cost of revenue
1.67%
1.01×
Operating expenses
1.72%
1.01×
Goodwill & intangibles
15.57%
Spread over hurdle
10.48%