14.43
Revenuekr B
20.65
22.15
23.70
25.55
27.33
29.46
30.82
32.58
34.51
37.51
16.06
6.54%
7.01%
91
14.39
Revenue growth%
14.05
12.86
13.36
15.01
15.92
16.61
19.30
22.29
20.58
20.31
27.93
20.31
16.27
17
19.64
Gross margin%
24.02
23.36
24.55
25.63
24.20
24.36
21.40
21.69
23.66
24.07
10.80
23.66
24.04
68
14.03
Operating margin%
14.59
16.94
16.97
14.10
13.74
16.61
16.11
18.91
16.06
16.18
3.59
16.18
16.14
77
29.97
Net margin%
19.43
20.57
21.30
22.97
25.86
24.23
21.66
24.03
23.68
21.15
28.55
23.68
22.32
19
19.22
P/E ratio (avg)x
44.27
50.73
58.52
58.81
61.32
58.46
58.45
63.21
62.68
63.35
12.90
62.68
58.67
31
20.19
EV/EBITx
32.06
29.08
30.22
26.77
24.60
21.69
21.07
21.84
22.11
23.39
25.63
21.84
23.99
52
28.05
FCF yield (avg)%
14.29
14.28
15.47
13.87
13.98
15.69
14.81
17.26
14.47
17.04
27.00
15.69
14.64
48
21.78
FCF margin%
11.94
12.90
12.48
15.11
15.58
13.69
16.13
16.60
17.49
20.40
13.30
16.60
15.34
37
1.632
FCF / Net incomex
0.629
0.683
0.712
0.654
0.616
0.574
0.621
0.553
0.511
0.443
1.164
0.553
0.618
49
11.46
ROIC%
0.40
0.40
0.40
0.40
0.40
2.89
5.50
2.98
3.79
3.05
23.01
3.05
1.64
73
8.46
Return on equity%
15.28
17.08
19.12
16.12
13.98
16.52
16.41
18.58
20.11
19.13
4.34
18.58
16.80
32
3.02
Return on assets%
5.22
2.39
3.41
4.14
6.29
7.72
8.57
11.33
10.49
12.33
7.53
10.49
7.00
43
1.72
EPSkr
6.77
7.03
8.32
9.02
10.55
11.36
12.84
14.23
17.22
17.91
1.86
11.17%
10.34%
—
28.29
EPS growth%
0.40
2.07
1.66
0.40
2.43
2.78
1.75
4.05
5.12
5.93
16.69
4.05
2.25
62
1.10
Bookvalue per shkr
2.63
2.35
2.33
2.08
2.24
2.12
2.12
1.88
1.86
1.69
3.19
(5.42%)
(3.63%)
—
2.77
FCF per sharekr
5.69
6.54
6.76
6.91
7.82
8.39
8.38
10.11
11.00
11.62
2.57
8.26%
9.24%
—
1.75
Dividend per shkr
7.02
6.83
7.47
8.90
8.97
8.83
9.22
9.56
9.66
9.52
5.21
1.19%
4.38%
—
20.13
Div yield (avg)%
18.89
21.07
23.26
23.69
25.67
24.84
23.66
21.51
23.07
24.64
26.22
23.66
23.46
78
18.27
Payout ratio%
15.75
14.37
14.54
16.76
18.49
18.83
19.67
17.45
18.85
19.08
13.83
18.85
17.97
20
1.965
Shares (diluted)B
2.011
2.046
1.910
1.935
2.089
2.250
2.508
2.287
2.176
1.982
1.948
(1.04%)
(1.15%)
71
7.05
Buyback yield%
18.86
19.52
18.35
15.62
12.79
14.24
15.16
16.99
17.67
16.48
20.21
16.48
16.73
79
1.411
D/E ratiox
2.274
2.359
2.477
2.822
3.031
3.045
3.534
4.100
4.113
4.620
0.643
4.100
3.038
72
11.03
Enterprise valuekr B
3.786
4.052
3.965
4.045
3.476
3.736
3.536
3.659
3.132
2.732
16.72
(4.71%)
(3.14%)
18
28.89
LT debtkr B
11.76
11.54
13.07
13.74
14.52
16.19
17.65
20.12
19.80
21.26
11.79
7.93%
6.80%
81
Cost of revenue
6.89%
0.99×
Operating expenses
7.41%
1.04×
Property and equipment
16.59%
Spread over hurdle
14.98%