97.20
Revenuekr M
103.9
107.3
109.5
109.8
111.8
111.7
115.7
119.0
117.8
121.6
108.1
1.70%
1.55%
49
16.18
Revenue growth%
16.69
16.11
13.97
14.93
14.90
13.94
11.58
8.70
10.97
12.43
26.07
11.58
13.96
63
11.53
Gross margin%
9.62
7.60
6.66
9.60
12.55
12.16
14.19
13.37
15.52
18.08
8.32
14.19
12.35
30
9.91
Operating margin%
8.86
9.11
6.46
4.16
1.74
0.40
0.40
2.40
1.20
0.40
10.28
0.40
2.07
39
27.15
Net margin%
29.70
28.95
27.22
29.08
29.82
26.92
26.99
27.71
28.84
31.24
24.33
27.71
28.89
89
8.039
P/E ratio (avg)x
6.127
6.035
5.801
5.715
6.037
6.852
6.964
7.537
7.871
8.379
18.48
7.537
6.490
51
13.33
EV/EBITx
49.27
49.16
55.33
60.18
63.64
73.22
68.24
73.24
84.21
84.47
28.29
73.24
65.94
40
4.34
FCF yield (avg)%
5.19
5.57
4.92
2.75
0.70
2.72
3.51
5.09
4.97
4.51
26.15
4.51
4.71
39
23.44
FCF margin%
23.32
25.93
23.58
25.51
26.77
23.78
25.73
26.21
28.45
29.32
4.53
26.21
25.83
67
1.124
FCF / Net incomex
0.557
0.547
0.594
0.583
0.618
0.546
0.565
0.525
0.568
0.496
1.324
0.546
0.561
82
18.99
ROIC%
7.32
7.15
7.29
5.72
5.95
6.51
5.42
7.42
7.79
10.07
17.81
7.42
7.22
70
24.16
Return on equity%
26.82
26.08
26.72
28.15
28.57
29.26
27.66
27.37
24.39
24.40
3.84
27.37
27.10
75
8.25
Return on assets%
8.07
8.58
11.45
13.81
15.13
13.36
13.94
11.55
11.20
12.10
14.85
12.10
11.83
88
3.33
EPSkr
6.28
6.31
6.04
5.56
5.32
5.19
4.91
4.52
4.68
4.97
3.49
(1.36%)
(1.69%)
—
18.94
EPS growth%
19.63
18.21
16.60
15.07
12.35
10.44
7.85
10.29
9.37
9.32
22.29
9.37
11.39
83
2.37
Bookvalue per shkr
5.41
6.17
6.29
6.88
7.76
8.34
9.11
9.16
9.33
9.05
5.27
3.13%
7.06%
—
4.08
FCF per sharekr
5.67
5.22
5.17
4.92
4.76
4.23
4.09
3.67
3.86
3.77
5.78
(4.57%)
(3.72%)
—
4.34
Dividend per shkr
4.25
3.91
3.66
3.80
3.56
3.18
3.16
3.10
3.02
3.29
4.57
(1.60%)
(3.28%)
—
15.15
Div yield (avg)%
10.07
9.30
9.42
11.34
11.09
9.57
11.32
13.82
16.12
13.95
15.04
13.82
11.20
25
14.13
Payout ratio%
11.33
14.08
11.64
14.25
13.16
15.59
17.89
17.91
16.27
14.35
16.65
16.27
14.30
91
8.844
Shares (diluted)M
11.59
13.03
13.79
13.21
13.63
13.69
14.24
16.37
17.18
17.29
8.862
4.87%
4.24%
71
3.64
Buyback yield%
10.17
7.85
8.70
8.77
6.04
5.00
4.76
2.03
0.98
0.40
18.63
2.03
5.52
88
1.212
D/E ratiox
0.297
0.293
0.278
0.267
0.267
0.273
0.254
0.237
0.236
0.241
1.333
0.241
0.267
62
116.6
Enterprise valuekr M
35.63
34.66
33.35
31.04
35.41
37.08
42.84
40.62
38.72
39.47
79.38
2.19%
1.64%
5
10.12
LT debtkr M
106.4
102.2
109.7
107.8
111.4
112.3
102.7
114.9
127.1
133.5
81.56
3.69%
2.54%
81
Cost of revenue
1.91%
1.04×
Operating expenses
1.30%
0.98×
Goodwill & intangibles
19.35%
Spread over hurdle
(2.33%)