8.656
Revenuekr M
11.24
12.23
13.33
14.57
15.74
17.26
18.75
20.56
22.23
24.12
9.081
8.92%
8.54%
26
6.90
Revenue growth%
19.04
19.76
16.81
14.94
12.98
11.95
13.50
15.33
14.36
12.70
14.32
13.50
14.65
72
3.52
Gross margin%
16.42
13.71
15.37
14.91
12.53
15.21
15.64
16.56
14.24
12.19
3.76
15.21
15.06
70
16.13
Operating margin%
28.04
26.92
29.45
30.89
33.89
33.03
36.00
38.31
39.44
37.79
22.65
37.79
33.46
48
13.67
Net margin%
0.40
0.40
0.40
0.40
0.40
3.08
2.92
1.86
0.40
1.61
27.64
1.86
0.40
23
25.85
P/E ratio (avg)x
28.19
27.28
30.39
34.33
33.90
32.33
36.77
42.43
45.24
49.42
32.45
42.43
34.11
83
15.05
EV/EBITx
42.34
41.54
46.26
46.75
54.05
56.81
57.91
59.60
59.00
69.95
21.50
59.00
55.43
57
10.87
FCF yield (avg)%
14.65
13.00
14.31
12.33
14.41
14.03
13.72
15.91
17.47
19.63
5.89
15.91
14.36
12
17.98
FCF margin%
24.78
26.68
28.67
27.94
26.27
26.45
26.32
26.01
23.32
20.74
17.49
26.01
26.30
92
0.925
FCF / Net incomex
0.893
0.890
0.878
0.950
0.971
0.883
0.850
0.748
0.693
0.755
0.768
0.755
0.880
30
18.55
ROIC%
22.62
23.73
24.12
23.94
26.26
28.20
27.38
24.44
26.77
26.73
17.71
26.77
25.35
75
8.30
Return on equity%
24.61
26.64
28.84
28.85
29.89
30.97
31.56
30.68
28.14
27.78
4.34
30.68
28.84
46
3.77
Return on assets%
3.24
5.01
3.14
1.06
3.36
6.08
5.04
6.97
5.64
4.53
10.69
5.64
4.77
85
10.08
EPSkr
6.45
7.32
7.69
8.44
9.01
9.27
9.66
10.47
9.52
9.79
10.77
1.66%
4.07%
—
26.38
EPS growth%
12.39
10.32
8.51
8.85
9.73
10.79
7.93
6.16
5.75
4.90
22.87
6.16
8.68
33
13.46
Bookvalue per shkr
24.05
28.17
32.99
36.38
40.32
45.66
47.46
49.35
49.70
55.59
12.35
6.64%
10.60%
—
13.92
FCF per sharekr
7.66
7.29
7.97
8.15
9.10
9.30
10.69
12.45
14.13
14.25
12.42
9.38%
5.73%
—
3.14
Dividend per shkr
8.23
8.79
8.21
9.49
10.98
11.80
12.81
13.68
12.67
11.84
6.99
1.52%
4.23%
—
24.54
Div yield (avg)%
21.25
20.76
23.66
22.21
19.78
20.10
18.99
17.26
15.41
16.28
6.02
17.26
19.94
21
5.87
Payout ratio%
26.89
26.51
26.84
24.60
24.58
24.21
25.83
26.98
24.56
22.48
10.15
24.56
25.22
23
1.811
Shares (diluted)M
1.399
1.333
1.480
1.358
1.233
1.337
1.334
1.277
1.428
1.438
1.792
3.13%
(0.36%)
61
20.05
Buyback yield%
20.70
18.63
16.13
19.11
19.22
19.35
16.43
14.40
14.26
13.29
27.10
14.40
17.53
55
0.744
D/E ratiox
2.264
2.272
2.470
2.588
2.774
3.041
3.174
3.206
3.492
3.585
0.148
3.206
2.908
61
23.57
Enterprise valuekr M
11.69
11.02
10.13
10.96
11.12
9.648
10.38
10.84
9.662
10.11
7.511
(1.88%)
(1.46%)
57
2.592
LT debtkr M
30.12
31.55
29.89
30.40
31.79
34.89
32.59
33.53
32.24
32.73
19.98
0.59%
1.63%
67
Cost of revenue
8.56%
1.00×
Operating expenses
8.95%
1.04×
Goodwill & intangibles
14.16%
Spread over hurdle
26.07%