46.42
Revenuekr M
34.41
35.74
36.98
38.59
39.42
39.66
40.13
41.20
42.67
44.17
47.57
2.30%
2.75%
45
5.41
Revenue growth%
23.61
21.57
23.51
24.00
21.34
21.66
24.39
26.79
25.12
23.29
27.42
24.39
23.56
49
4.17
Gross margin%
33.55
33.44
33.60
34.22
37.19
35.04
37.37
39.23
40.43
43.36
4.72
39.23
36.12
72
18.28
Operating margin%
9.91
6.99
8.19
6.16
5.33
7.79
10.06
11.22
12.30
13.35
21.70
11.22
9.05
30
23.55
Net margin%
28.60
28.92
27.11
27.52
30.51
30.24
30.87
31.87
33.65
34.80
3.05
31.87
30.37
78
29.45
P/E ratio (avg)x
16.49
17.66
16.74
16.80
15.66
16.57
17.81
16.92
17.33
17.89
13.18
17.33
16.86
11
32.44
EV/EBITx
7.169
6.881
7.730
7.011
7.831
7.087
7.520
8.435
9.178
9.013
15.73
8.435
7.625
81
12.83
FCF yield (avg)%
16.14
16.51
18.76
19.84
17.60
17.10
14.91
15.67
16.85
14.21
25.70
15.67
16.68
8
25.35
FCF margin%
17.54
17.30
18.70
16.21
13.47
13.69
11.46
9.14
10.98
9.25
10.35
10.98
13.58
47
1.657
FCF / Net incomex
2.222
2.325
2.417
2.495
2.882
2.727
3.196
3.700
3.616
3.900
0.938
3.616
2.805
71
29.47
ROIC%
10.76
9.51
6.96
7.37
8.24
8.43
8.29
6.64
7.99
5.17
8.21
7.99
8.11
22
16.74
Return on equity%
20.32
20.89
18.28
19.68
21.37
20.04
21.79
22.99
22.41
19.60
10.37
21.79
20.60
48
4.46
Return on assets%
18.83
17.24
19.63
21.24
19.87
21.16
19.99
21.87
19.29
18.85
17.91
19.99
19.75
38
4.36
EPSkr
7.52
7.43
8.30
8.71
8.18
8.52
7.99
8.24
9.02
10.04
4.71
4.18%
2.87%
—
25.55
EPS growth%
31.54
28.92
26.73
26.46
24.42
26.33
28.92
29.93
30.03
28.45
19.70
28.92
28.68
9
1.68
Bookvalue per shkr
16.74
16.82
19.72
21.83
26.29
27.81
27.84
31.50
32.31
32.67
5.45
4.44%
7.34%
—
6.05
FCF per sharekr
8.05
8.77
8.79
8.56
9.10
8.68
9.76
10.80
10.01
10.46
8.93
2.81%
2.22%
—
5.11
Dividend per shkr
10.79
10.68
11.74
11.39
11.04
11.98
11.00
11.92
12.27
12.99
4.37
3.31%
2.64%
—
13.76
Div yield (avg)%
4.37
5.55
6.38
7.83
8.85
9.28
12.04
9.77
9.72
10.96
14.98
9.77
9.07
31
11.91
Payout ratio%
28.43
28.80
31.08
31.00
31.47
29.91
28.73
30.60
29.36
30.98
22.32
29.91
30.25
75
2.479
Shares (diluted)M
2.084
2.188
2.262
2.428
2.601
2.305
2.158
2.134
2.046
1.883
2.393
(6.26%)
(0.61%)
69
22.03
Buyback yield%
22.57
24.78
24.36
21.68
19.57
20.91
23.85
23.12
21.38
20.21
28.66
21.38
22.12
13
1.559
D/E ratiox
0.385
0.413
0.440
0.402
0.444
0.425
0.431
0.442
0.434
0.406
1.523
0.431
0.428
72
15.05
Enterprise valuekr M
32.83
31.37
33.42
38.14
38.97
37.21
42.90
47.76
48.95
45.46
30.85
3.13%
4.41%
36
4.552
LT debtkr M
21.73
22.05
24.71
22.49
22.18
23.29
24.56
23.95
21.67
22.74
19.19
0.49%
1.09%
30
Cost of revenue
2.75%
1.00×
Operating expenses
2.18%
0.95×
Goodwill & intangibles
17.81%
Spread over hurdle
(2.64%)