23.49
Revenuekr B
21.24
23.05
24.79
26.13
28.13
30.53
32.68
34.25
35.58
38.11
24.64
6.26%
6.59%
78
22.61
Revenue growth%
0.95
0.40
0.40
1.38
3.13
1.84
1.01
0.40
0.40
0.40
11.36
0.40
0.67
45
29.74
Gross margin%
28.03
25.50
27.21
30.11
32.17
34.02
33.32
32.94
35.87
38.24
17.43
34.02
32.55
14
8.01
Operating margin%
5.04
5.97
5.23
3.16
5.93
7.73
4.97
2.61
2.79
4.32
22.49
4.32
5.00
91
17.14
Net margin%
12.43
14.92
14.01
15.15
15.20
13.59
14.73
15.01
15.01
14.79
9.39
14.79
14.85
45
29.45
P/E ratio (avg)x
9.267
9.849
10.71
10.22
11.29
10.03
10.26
9.356
9.978
9.843
23.64
9.978
10.01
13
31.54
EV/EBITx
23.94
21.57
21.39
21.62
20.97
18.28
19.84
21.57
22.32
20.73
20.18
20.73
21.48
85
8.98
FCF yield (avg)%
14.77
17.73
17.59
18.68
17.87
20.36
19.74
19.42
19.42
17.57
8.57
19.42
18.28
26
3.05
FCF margin%
19.96
18.06
19.66
19.40
17.45
19.41
18.58
15.66
14.13
13.57
25.16
15.66
18.32
51
1.469
FCF / Net incomex
2.550
2.453
2.339
2.256
2.213
2.156
2.378
2.772
2.961
2.963
0.990
2.772
2.415
81
18.19
ROIC%
22.99
22.52
19.94
21.25
18.33
16.97
16.50
15.74
17.73
16.18
7.73
16.50
18.03
39
2.55
Return on equity%
0.47
0.40
2.15
2.68
0.40
1.84
4.49
2.58
4.16
6.91
24.76
4.16
2.37
11
26.35
Return on assets%
4.88
4.63
2.40
2.76
2.73
5.39
5.12
4.83
7.39
9.45
12.96
5.39
4.85
15
64.62
EPSkr
25.67
24.47
23.14
24.88
26.56
26.65
29.38
29.66
32.21
32.19
68.16
3.92%
3.30%
—
20.34
EPS growth%
31.32
30.90
30.43
32.47
32.26
33.58
31.28
29.81
28.67
30.24
9.33
30.24
31.09
70
22.63
Bookvalue per shkr
114.80
128.00
144.65
142.43
154.49
150.53
153.39
162.39
193.09
213.93
55.27
6.73%
8.40%
—
36.90
FCF per sharekr
119.50
134.61
155.47
168.12
162.21
156.44
185.65
199.02
200.13
207.57
78.68
5.06%
5.65%
—
66.83
Dividend per shkr
93.52
101.68
108.49
118.91
144.23
149.26
169.82
195.27
205.18
213.11
18.82
8.12%
8.83%
—
24.10
Div yield (avg)%
24.92
22.82
25.39
27.09
28.97
28.04
28.27
30.70
31.24
31.86
18.17
30.70
28.15
41
2.54
Payout ratio%
1.81
3.73
4.89
6.47
7.80
8.24
6.27
8.78
10.71
11.95
2.31
8.78
7.13
44
0.232
Shares (diluted)B
0.375
0.423
0.488
0.566
0.631
0.686
0.723
0.826
0.907
1.075
0.223
11.25%
12.29%
56
8.48
Buyback yield%
22.67
23.85
25.37
28.15
28.29
29.17
26.19
23.55
22.31
21.86
11.47
23.55
24.61
88
0.359
D/E ratiox
1.098
1.097
0.999
0.932
0.972
1.051
1.176
1.315
1.349
1.466
0.840
1.315
1.098
26
34.28
Enterprise valuekr B
51.18
53.27
51.22
56.56
62.93
69.39
81.57
89.73
99.81
111.1
28.22
12.05%
7.82%
7
28.05
LT debtkr B
49.96
50.30
52.01
53.98
61.08
70.04
82.30
89.21
91.35
101.7
19.62
10.74%
9.23%
76
Cost of revenue
6.75%
1.02×
Operating expenses
6.04%
0.95×
Cash and investments
20.33%
Property and equipment
19.92%
Goodwill & intangibles
15.63%
Spread over hurdle
10.82%