20.85
Revenuekr B
26.15
26.66
28.11
29.50
31.02
32.42
33.21
33.65
35.27
36.15
22.99
3.11%
3.42%
83
6.35
Revenue growth%
10.49
12.15
13.62
15.02
17.53
16.05
17.74
17.13
19.67
17.27
3.06
17.27
16.59
26
27.12
Gross margin%
22.62
20.13
21.15
18.64
17.43
19.54
17.06
19.57
16.86
17.92
10.43
17.92
19.09
12
14.00
Operating margin%
11.42
12.02
9.74
10.98
13.81
13.65
13.31
11.38
11.90
10.67
2.49
11.90
11.66
40
29.92
Net margin%
5.55
4.31
6.10
7.95
9.20
6.55
8.27
7.41
7.67
9.12
14.52
7.67
7.54
17
13.41
P/E ratio (avg)x
30.95
26.63
28.44
29.88
29.63
27.22
26.26
25.87
24.02
23.47
13.78
25.87
26.92
68
21.86
EV/EBITx
31.40
33.39
32.70
34.71
33.58
37.18
36.89
40.81
44.90
50.17
28.38
40.81
35.80
64
15.82
FCF yield (avg)%
10.53
10.76
13.19
11.30
8.65
6.75
9.45
10.87
11.75
11.12
9.39
10.87
10.81
31
28.57
FCF margin%
33.88
36.46
38.17
35.94
33.27
33.93
33.70
31.33
33.94
35.42
2.63
33.93
33.94
38
0.678
FCF / Net incomex
1.725
1.885
1.799
1.643
1.698
1.749
1.792
1.752
1.685
1.533
0.655
1.749
1.737
69
26.94
ROIC%
23.44
24.14
22.99
23.65
25.45
27.26
24.59
24.56
26.41
24.98
28.71
24.98
24.57
48
23.23
Return on equity%
7.67
8.81
6.09
3.63
2.31
3.34
4.70
6.28
4.63
5.62
9.77
4.70
5.16
67
9.70
Return on assets%
15.75
12.92
15.81
15.41
15.16
16.23
18.96
19.97
18.53
16.10
9.95
18.53
15.95
84
5.55
EPSkr
13.45
14.37
14.31
14.93
14.33
15.89
16.13
17.90
20.20
20.66
6.05
7.59%
5.91%
—
13.30
EPS growth%
14.35
16.37
16.42
16.12
17.53
18.92
18.83
17.69
17.41
19.70
26.43
18.83
17.47
17
4.52
Bookvalue per shkr
7.81
8.98
9.14
9.50
9.65
9.89
9.40
9.77
8.92
9.68
4.28
0.05%
1.49%
—
13.94
FCF per sharekr
6.50
5.70
4.99
4.95
4.61
4.35
4.24
4.12
3.68
3.68
6.11
(4.41%)
(6.20%)
—
11.83
Dividend per shkr
12.55
14.86
17.87
18.93
21.56
22.42
22.74
22.43
23.28
26.78
7.43
4.43%
7.74%
—
14.35
Div yield (avg)%
27.23
26.27
26.89
24.69
22.90
22.42
25.08
23.53
25.96
28.45
7.06
25.08
25.52
16
16.95
Payout ratio%
22.31
20.92
20.45
19.69
18.21
20.46
23.45
22.21
24.45
26.46
4.94
23.45
21.57
95
1.329
Shares (diluted)B
1.256
1.282
1.280
1.370
1.389
1.556
1.602
1.620
1.647
1.553
1.326
2.26%
2.94%
88
28.53
Buyback yield%
17.39
19.39
21.67
23.20
20.87
20.44
19.56
17.54
19.34
18.92
2.46
19.34
19.47
8
0.970
D/E ratiox
0.481
0.455
0.485
0.475
0.443
0.472
0.473
0.461
0.515
0.574
1.131
0.473
0.474
33
22.30
Enterprise valuekr B
25.39
26.82
31.09
34.79
35.09
39.50
42.13
39.51
38.98
37.10
37.21
1.12%
4.98%
31
37.96
LT debtkr B
26.33
27.30
29.68
30.12
27.92
29.88
31.99
27.54
25.16
24.34
27.25
(2.71%)
(1.56%)
94
Cost of revenue
2.87%
0.95×
Operating expenses
4.96%
1.16×
Cash and investments
17.45%
Property and equipment
17.31%
Spread over hurdle
18.31%