1.743
Revenuekr B
12.47
12.48
12.67
13.10
13.07
13.36
13.60
13.89
14.18
14.39
1.877
1.93%
1.42%
35
28.93
Revenue growth%
11.82
9.26
12.07
12.95
10.18
12.39
13.98
13.38
10.68
9.22
13.16
12.39
11.95
35
25.25
Gross margin%
13.75
12.35
11.78
13.02
11.48
10.32
13.17
11.05
10.21
12.62
4.25
11.05
12.06
52
2.47
Operating margin%
18.60
18.51
17.70
19.72
20.69
22.82
25.74
24.72
22.93
23.34
24.53
23.34
21.76
43
12.64
Net margin%
6.73
7.61
9.63
12.61
14.02
14.40
14.65
16.92
19.66
22.17
9.63
16.92
14.21
9
21.27
P/E ratio (avg)x
30.43
31.75
32.06
34.91
35.40
36.10
36.45
34.16
33.58
35.22
34.37
35.22
34.54
5
12.42
EV/EBITx
32.86
32.07
34.44
31.22
28.95
31.62
28.59
25.10
26.08
27.85
17.78
27.85
30.09
65
25.56
FCF yield (avg)%
3.93
2.04
3.90
2.37
1.85
2.19
4.50
5.99
7.12
8.44
29.31
5.99
3.92
35
20.87
FCF margin%
16.04
17.76
16.92
17.70
16.61
16.61
16.34
14.77
16.09
14.17
29.73
16.09
16.47
51
1.742
FCF / Net incomex
0.947
1.065
1.101
1.087
1.061
0.990
1.038
1.120
1.092
1.143
1.202
1.092
1.076
91
3.39
ROIC%
6.65
5.67
7.34
9.43
8.70
6.95
4.74
2.83
2.47
0.45
9.77
2.83
6.16
41
21.31
Return on equity%
20.26
22.60
20.35
19.25
19.47
19.30
18.80
18.62
18.44
19.82
9.95
18.80
19.38
33
11.86
Return on assets%
26.37
24.60
22.15
23.07
21.11
23.67
25.02
25.40
23.80
25.62
21.76
25.02
24.20
54
0.42
EPSkr
0.75
0.77
0.85
0.74
0.70
0.67
0.71
0.73
0.75
0.78
0.44
2.26%
0.22%
—
7.70
EPS growth%
18.05
18.77
21.35
18.91
20.58
19.19
16.46
18.58
19.81
17.01
20.85
18.58
18.84
92
1.61
Bookvalue per shkr
0.38
0.37
0.36
0.37
0.32
0.28
0.24
0.23
0.25
0.27
2.56
(3.66%)
(3.23%)
—
1.97
FCF per sharekr
2.38
2.63
2.75
2.99
2.89
3.19
3.09
3.32
3.40
3.54
2.02
4.18%
5.42%
—
1.04
Dividend per shkr
0.66
0.73
0.72
0.74
0.85
1.00
1.17
1.18
1.24
1.28
0.92
8.56%
7.31%
—
13.56
Div yield (avg)%
27.13
26.55
23.68
23.77
26.45
24.66
22.73
21.10
21.80
22.06
23.34
22.06
23.72
39
17.86
Payout ratio%
5.19
7.10
5.02
3.23
1.65
0.40
1.58
0.82
2.60
3.56
5.68
1.58
2.91
20
3.445
Shares (diluted)B
4.841
5.353
6.407
7.121
6.996
7.809
9.187
10.64
10.75
12.82
3.458
12.87%
10.58%
53
23.47
Buyback yield%
30.08
30.56
31.57
34.40
31.93
31.64
31.57
29.39
31.21
30.85
6.49
31.21
31.39
81
1.518
D/E ratiox
1.633
1.534
1.395
1.418
1.492
1.546
1.544
1.495
1.468
1.612
0.324
1.544
1.514
49
7.236
Enterprise valuekr B
21.77
21.81
24.00
23.31
24.84
24.32
24.26
24.05
23.65
27.93
5.405
2.38%
2.65%
93
5.850
LT debtkr B
3.298
3.004
2.794
2.538
2.399
2.709
2.555
2.886
3.151
2.919
13.23
4.00%
(1.31%)
52
Cost of revenue
1.73%
1.03×
Operating expenses
0.81%
0.94×
Goodwill & intangibles
15.18%
Spread over hurdle
14.89%