0.977
Revenuekr M
8.454
8.739
9.056
9.251
9.548
10.03
10.28
10.53
10.86
11.06
1.031
2.98%
3.16%
69
3.67
Revenue growth%
9.07
8.49
8.98
8.54
5.67
4.99
7.13
7.79
4.83
5.39
17.53
5.39
7.46
41
4.04
Gross margin%
15.61
17.01
15.30
15.80
17.46
16.08
18.53
20.87
22.66
25.33
9.45
20.87
17.23
40
14.64
Operating margin%
26.88
29.59
27.31
29.08
31.80
31.13
29.97
28.92
30.90
28.33
24.30
29.97
29.34
46
20.81
Net margin%
7.36
6.94
7.06
8.01
10.20
9.39
8.45
7.33
6.88
8.32
15.44
8.32
7.69
80
28.13
P/E ratio (avg)x
37.05
37.22
35.64
35.51
31.93
30.89
32.75
32.13
31.67
31.28
35.51
31.67
32.44
31
32.32
EV/EBITx
16.22
15.50
16.70
16.48
16.86
16.59
18.41
17.99
20.41
19.19
21.25
18.41
16.78
89
26.08
FCF yield (avg)%
26.41
28.88
26.62
24.14
21.44
23.42
25.02
27.97
30.70
29.64
13.71
27.97
26.52
58
10.25
FCF margin%
15.52
17.57
18.44
19.62
18.03
18.02
15.22
15.16
16.79
14.10
8.00
15.22
17.18
23
0.374
FCF / Net incomex
0.819
0.798
0.953
0.969
1.004
0.980
1.082
1.078
1.191
1.185
1.795
1.082
0.992
37
25.71
ROIC%
22.34
21.50
22.94
24.77
23.01
22.91
24.62
27.30
26.22
23.75
6.05
24.62
23.38
56
25.09
Return on equity%
3.29
4.01
6.66
9.07
10.03
11.35
13.79
14.17
12.80
12.29
11.53
12.80
10.69
49
7.79
Return on assets%
24.44
25.05
22.42
23.39
23.00
21.68
22.45
24.82
24.82
24.81
21.47
24.81
23.92
64
0.33
EPSkr
1.01
1.14
1.17
1.20
1.26
1.46
1.49
1.48
1.69
1.94
0.35
9.00%
7.76%
—
14.34
EPS growth%
27.65
28.13
28.73
28.84
31.81
28.99
31.84
33.96
33.15
32.21
20.05
32.21
30.40
9
0.37
Bookvalue per shkr
0.33
0.35
0.34
0.34
0.35
0.40
0.46
0.55
0.57
0.57
0.61
10.42%
6.00%
—
0.55
FCF per sharekr
0.79
0.80
0.71
0.76
0.74
0.78
0.82
0.83
0.88
0.91
0.18
4.04%
0.45%
—
0.30
Dividend per shkr
0.24
0.27
0.30
0.27
0.28
0.30
0.27
0.31
0.35
0.36
0.25
4.86%
3.73%
—
21.42
Div yield (avg)%
33.26
31.53
33.65
34.99
37.77
40.39
39.97
36.98
36.81
38.81
27.15
38.81
36.89
27
2.35
Payout ratio%
18.67
20.33
17.46
19.19
20.85
21.74
20.94
20.51
21.67
21.11
28.29
21.11
20.68
94
12.10
Shares (diluted)M
15.58
18.32
17.54
18.84
17.86
19.74
22.85
21.63
21.03
21.71
12.10
3.98%
3.25%
75
12.19
Buyback yield%
22.48
23.96
26.13
26.93
25.64
24.26
24.21
23.13
25.68
24.81
4.29
24.26
24.54
30
1.605
D/E ratiox
2.577
2.907
3.248
3.777
4.418
5.174
5.966
5.821
5.501
5.444
0.644
5.501
4.796
13
13.22
Enterprise valuekr M
8.410
9.371
9.864
10.92
11.54
12.59
12.64
13.35
14.63
13.61
4.370
3.35%
3.89%
39
6.905
LT debtkr M
10.37
11.21
11.86
12.16
14.59
14.78
16.13
16.19
16.70
20.21
4.267
6.74%
8.10%
23
Cost of revenue
3.05%
0.99×
Operating expenses
3.54%
1.04×
Property and equipment
15.64%
Spread over hurdle
13.18%