278.1
Revenuekr M
214.8
220.7
230.6
237.3
242.5
249.6
265.4
274.6
282.2
299.6
289.7
4.32%
3.59%
90
6.83
Revenue growth%
4.39
6.73
9.05
10.56
10.57
12.47
12.56
11.97
11.83
11.57
2.38
11.97
11.07
87
29.41
Gross margin%
23.75
21.56
22.72
25.25
27.04
29.08
27.96
30.35
28.79
30.77
11.77
29.08
27.50
6
20.44
Operating margin%
13.48
11.35
14.30
12.26
14.25
14.21
16.51
18.33
20.80
20.86
23.42
18.33
14.27
27
23.55
Net margin%
20.20
20.89
23.84
20.97
20.29
18.21
18.03
18.02
16.70
16.48
24.11
18.02
19.21
39
22.09
P/E ratio (avg)x
46.09
52.95
52.05
55.67
52.54
48.14
55.22
51.75
59.08
60.70
24.68
55.22
52.74
86
21.09
EV/EBITx
28.55
26.79
29.80
33.24
31.97
35.18
37.01
36.90
33.78
33.57
31.12
35.18
33.41
19
28.45
FCF yield (avg)%
21.75
20.73
23.50
22.61
25.35
25.42
24.06
23.35
21.48
21.68
20.82
23.35
22.98
42
20.27
FCF margin%
21.12
23.73
21.18
23.65
25.40
27.92
26.83
26.20
29.06
31.79
18.76
27.92
25.80
78
1.011
FCF / Net incomex
3.261
3.278
3.111
2.993
3.145
3.188
3.463
3.755
4.232
4.340
0.613
3.755
3.270
7
13.93
ROIC%
7.74
6.15
7.15
5.29
6.70
7.14
9.89
9.41
8.77
7.89
9.44
8.77
7.45
36
21.92
Return on equity%
30.20
30.27
32.11
29.89
32.48
34.62
34.57
34.27
32.48
31.98
23.49
34.27
32.30
18
26.39
Return on assets%
14.23
12.06
9.66
9.80
10.50
9.52
9.38
12.27
14.67
14.61
22.30
12.27
11.28
13
8.49
EPSkr
6.43
6.32
5.56
6.05
6.15
5.37
4.63
4.65
4.31
4.59
8.98
(5.69%)
(4.64%)
—
21.90
EPS growth%
1.04
1.09
1.32
0.40
0.40
2.72
0.40
0.40
0.89
1.19
10.34
0.89
0.97
69
9.59
Bookvalue per shkr
6.12
7.01
8.23
8.12
8.01
9.43
10.45
12.51
12.81
12.36
4.60
9.07%
7.70%
—
5.47
FCF per sharekr
6.47
7.72
8.98
10.68
11.15
11.85
11.78
11.94
12.64
13.92
3.44
4.54%
7.99%
—
1.95
Dividend per shkr
9.66
10.51
12.06
12.79
12.44
12.58
11.88
13.14
14.49
15.27
6.76
4.18%
3.82%
—
26.59
Div yield (avg)%
19.89
17.35
15.80
15.85
15.63
13.39
13.66
12.33
10.47
9.23
21.22
12.33
14.64
84
28.30
Payout ratio%
18.84
17.46
19.91
18.82
19.56
20.39
17.97
16.15
17.46
20.36
29.80
17.97
18.83
20
27.80
Shares (diluted)M
32.53
33.01
32.19
30.05
26.07
26.57
24.74
22.46
24.53
24.65
27.70
(1.11%)
(1.87%)
73
27.00
Buyback yield%
30.90
30.49
30.93
32.54
34.87
32.20
30.63
33.62
33.34
32.10
18.23
32.20
32.15
72
1.041
D/E ratiox
0.702
0.743
0.799
0.787
0.782
0.907
1.010
1.114
1.211
1.308
0.906
1.114
0.853
69
148.8
Enterprise valuekr M
211.5
236.5
224.2
240.7
241.7
252.8
240.8
240.1
249.5
261.5
311.6
1.59%
1.48%
78
279.5
LT debtkr M
302.7
318.1
309.4
303.1
328.5
312.4
295.6
338.7
346.7
350.2
56.74
1.29%
2.54%
66
Cost of revenue
3.68%
1.01×
Operating expenses
3.61%
1.00×
Goodwill & intangibles
15.87%
Spread over hurdle
18.86%