0.431
Revenuekr B
0.649
0.699
0.756
0.804
0.868
0.941
1.025
1.092
1.193
1.293
0.451
8.29%
8.09%
32
20.76
Revenue growth%
7.96
10.45
8.53
6.11
4.07
1.87
2.12
0.67
0.40
2.07
9.57
1.87
3.09
53
3.16
Gross margin%
0.40
1.96
0.40
0.40
2.75
1.07
2.43
4.51
5.35
6.27
17.49
4.51
2.19
68
28.13
Operating margin%
28.77
29.88
29.77
29.62
32.55
33.83
33.81
35.28
33.49
30.95
6.29
33.81
31.75
70
25.40
Net margin%
12.96
12.88
13.36
14.22
12.38
10.44
9.39
12.36
11.83
11.13
29.93
11.13
12.37
69
32.89
P/E ratio (avg)x
14.74
15.79
14.51
14.99
15.88
15.62
15.78
16.86
15.31
16.29
20.33
15.78
15.70
60
9.543
EV/EBITx
7.593
7.038
7.432
6.864
6.497
5.727
5.794
5.532
4.937
5.232
35.00
5.532
6.145
62
20.73
FCF yield (avg)%
7.82
10.25
8.71
5.86
7.40
7.03
8.01
7.53
8.33
6.87
8.41
7.53
7.67
30
24.00
FCF margin%
32.16
30.15
28.39
29.39
26.68
27.53
30.44
31.12
32.62
32.04
4.18
31.12
30.30
51
0.300
FCF / Net incomex
0.212
0.183
0.187
0.195
0.181
0.170
0.182
0.155
0.165
0.151
1.464
0.165
0.181
69
8.68
ROIC%
5.78
3.31
2.83
4.94
4.47
5.38
7.51
9.18
11.35
11.83
23.85
9.18
5.58
73
11.38
Return on equity%
10.07
11.58
12.06
13.99
11.36
13.19
12.48
11.99
12.92
13.37
11.84
12.92
12.27
9
7.41
Return on assets%
27.09
24.53
26.29
27.39
26.58
27.51
26.37
26.09
25.15
25.40
19.75
26.09
26.33
80
0.82
EPSkr
1.16
1.11
1.06
1.21
1.21
1.29
1.27
1.44
1.41
1.64
0.84
6.18%
3.00%
—
11.65
EPS growth%
6.61
9.49
9.79
12.74
10.09
11.81
12.33
9.82
7.32
7.72
23.73
9.82
9.80
86
1.30
Bookvalue per shkr
0.67
0.72
0.70
0.65
0.56
0.54
0.53
0.57
0.57
0.49
0.70
(2.44%)
(2.14%)
—
0.72
FCF per sharekr
1.79
1.93
2.31
2.30
2.42
2.54
2.72
2.71
2.77
3.34
0.46
6.71%
6.25%
—
0.20
Dividend per shkr
0.63
0.63
0.65
0.76
0.73
0.83
0.91
0.90
0.91
1.03
0.64
7.07%
6.44%
—
13.61
Div yield (avg)%
24.41
25.17
26.24
26.49
26.79
26.76
24.20
25.08
27.79
29.07
12.63
26.76
26.37
5
29.55
Payout ratio%
24.88
27.70
30.18
27.25
28.63
26.71
24.18
24.13
23.40
20.79
26.60
24.13
25.79
86
0.300
Shares (diluted)B
0.413
0.471
0.531
0.573
0.622
0.694
0.731
0.816
0.854
1.026
0.293
10.54%
9.94%
19
4.75
Buyback yield%
0.97
0.99
2.74
1.22
0.40
1.98
1.92
0.40
3.13
3.73
16.44
1.98
1.57
77
1.795
D/E ratiox
2.028
2.114
2.088
2.210
2.331
2.425
2.498
3.011
3.489
4.112
1.372
3.011
2.378
25
349.2
Enterprise valuekr M
187.2
184.0
172.1
167.6
160.0
148.0
155.2
157.9
159.4
138.7
114.3
(2.82%)
(3.75%)
47
352.9
LT debtkr M
374.5
329.3
306.4
267.5
279.1
295.0
275.8
294.8
314.1
266.9
529.8
(0.89%)
(2.78%)
82
Cost of revenue
8.24%
1.01×
Operating expenses
7.35%
0.93×
Goodwill & intangibles
20.99%
Cash and investments
13.89%
Spread over hurdle
62.53%