7.656
Revenuekr B
19.53
20.95
22.39
24.15
26.07
27.59
29.86
31.89
34.09
36.76
8.371
7.11%
7.10%
10
19.43
Revenue growth%
16.71
15.58
18.41
20.53
18.58
18.61
16.85
18.73
19.95
20.85
10.56
18.73
18.59
18
26.61
Gross margin%
14.66
14.46
15.85
17.77
15.92
18.83
18.01
15.24
13.15
15.82
6.32
15.82
15.84
22
12.59
Operating margin%
4.71
2.78
1.41
3.19
0.67
0.92
0.40
1.68
4.36
5.61
18.00
1.68
2.23
59
28.51
Net margin%
19.65
22.46
19.47
21.74
23.91
22.31
20.51
18.67
15.89
13.08
24.70
18.67
20.08
36
26.22
P/E ratio (avg)x
20.77
21.73
23.89
22.69
21.60
21.43
22.78
21.26
22.28
21.84
7.645
21.84
21.79
11
25.86
EV/EBITx
47.92
53.89
62.27
64.54
71.59
76.96
72.49
73.00
80.48
88.74
17.81
76.96
72.04
8
3.20
FCF yield (avg)%
3.31
1.31
0.40
0.40
0.40
0.40
0.40
2.45
1.84
0.87
28.49
0.87
0.63
94
18.61
FCF margin%
30.99
28.48
28.08
28.33
29.67
30.69
28.33
29.70
30.40
29.74
16.42
29.74
29.68
62
1.396
FCF / Net incomex
0.433
0.484
0.451
0.421
0.447
0.468
0.435
0.473
0.494
0.547
0.117
0.473
0.459
69
7.68
ROIC%
22.04
19.95
19.85
16.98
15.23
14.62
12.18
9.25
9.88
12.86
24.78
12.18
14.92
40
23.67
Return on equity%
2.32
0.40
3.18
0.40
0.40
0.79
0.40
0.40
0.40
0.40
15.89
0.40
0.40
76
14.06
Return on assets%
23.96
22.93
20.36
20.98
23.76
24.04
22.85
20.95
18.22
18.56
3.74
20.95
21.91
66
5.26
EPSkr
3.76
4.02
4.64
5.60
6.70
6.64
6.58
7.72
8.58
9.04
5.44
6.20%
9.33%
—
18.74
EPS growth%
11.84
9.51
8.84
11.37
11.89
9.47
9.34
7.73
6.73
5.77
29.32
7.73
9.41
10
5.36
Bookvalue per shkr
12.55
12.38
13.36
13.51
11.97
10.82
11.09
11.78
11.33
11.71
11.26
(0.44%)
0.13%
—
8.85
FCF per sharekr
10.37
11.62
10.40
10.90
10.22
9.83
9.34
8.59
9.15
8.41
12.22
(3.82%)
(1.80%)
—
8.52
Dividend per shkr
19.03
18.64
21.11
19.86
21.70
21.71
25.24
29.05
30.09
35.12
4.10
10.11%
7.84%
—
11.29
Div yield (avg)%
16.28
17.30
18.01
20.69
22.09
24.61
24.47
21.76
24.71
25.86
24.77
24.61
21.92
58
7.10
Payout ratio%
27.43
29.82
32.29
35.12
36.47
36.06
34.65
37.35
37.88
38.63
28.57
37.35
35.59
81
1.107
Shares (diluted)B
1.773
1.980
2.078
2.478
2.655
2.969
3.571
4.141
4.068
4.896
1.086
13.02%
11.20%
82
19.25
Buyback yield%
24.51
25.77
26.74
25.52
26.58
27.98
30.27
32.44
32.13
31.78
2.01
31.78
27.36
41
1.097
D/E ratiox
0.250
0.254
0.266
0.290
0.279
0.285
0.324
0.321
0.305
0.321
0.459
0.321
0.287
92
17.23
Enterprise valuekr B
27.06
27.57
26.65
27.23
26.39
23.87
23.24
21.60
22.69
24.08
34.11
(1.82%)
(0.48%)
58
32.33
LT debtkr B
8.245
8.325
8.018
8.655
9.157
8.402
9.340
10.52
10.52
11.06
2.798
3.86%
2.24%
87
Cost of revenue
7.30%
1.02×
Operating expenses
6.55%
0.95×
Goodwill & intangibles
18.89%
Property and equipment
17.23%
Cash and investments
14.98%
Spread over hurdle
(5.49%)