10.33
Revenuekr M
7.521
7.814
8.058
8.365
8.753
9.023
9.384
9.866
10.38
10.73
10.61
4.15%
3.98%
62
14.65
Revenue growth%
10.33
8.08
10.09
10.02
11.23
12.04
10.57
8.10
6.30
4.99
26.61
8.10
10.05
83
21.82
Gross margin%
6.80
8.00
8.47
9.69
11.83
13.33
15.41
16.63
17.83
17.97
7.14
16.63
12.58
7
19.02
Operating margin%
11.98
12.06
11.68
9.07
9.55
8.74
9.19
9.61
6.96
6.91
20.10
8.74
9.37
6
9.69
Net margin%
24.24
26.08
23.75
25.16
23.19
22.62
22.82
23.91
26.08
28.43
7.06
23.91
24.08
72
24.14
P/E ratio (avg)x
28.01
30.32
27.40
24.92
25.12
25.65
22.71
23.77
24.60
26.82
24.42
24.60
25.38
7
14.62
EV/EBITx
12.95
12.91
15.01
16.54
19.06
18.67
18.43
17.77
16.95
18.43
21.15
18.43
17.36
12
21.98
FCF yield (avg)%
24.27
22.95
23.74
22.48
24.70
23.29
20.60
17.93
18.15
15.28
29.96
18.15
22.71
70
23.79
FCF margin%
25.54
23.99
25.63
25.20
23.52
23.65
21.78
21.02
23.44
21.71
23.06
21.78
23.59
20
0.994
FCF / Net incomex
0.902
0.859
0.908
0.880
0.874
0.739
0.724
0.735
0.637
0.660
1.086
0.724
0.799
11
10.95
ROIC%
2.88
5.32
4.78
4.53
2.33
4.66
3.80
2.77
5.74
7.65
2.60
4.66
4.60
83
21.92
Return on equity%
3.86
5.37
7.16
7.22
7.83
9.78
7.87
8.98
9.90
11.49
8.56
9.78
7.85
19
10.72
Return on assets%
24.60
23.46
21.47
22.35
19.80
18.52
16.63
14.87
13.60
16.17
4.47
16.17
19.16
56
0.61
EPSkr
1.15
1.23
1.18
1.20
1.14
1.33
1.33
1.48
1.69
1.75
0.65
9.04%
5.51%
—
10.89
EPS growth%
24.38
22.16
23.11
24.26
26.04
25.01
22.58
20.79
23.61
26.14
10.02
23.61
23.93
77
0.60
Bookvalue per shkr
0.64
0.64
0.70
0.71
0.69
0.67
0.71
0.77
0.82
0.82
0.48
3.56%
3.63%
—
0.15
FCF per sharekr
0.41
0.40
0.39
0.41
0.40
0.42
0.46
0.45
0.43
0.40
0.66
0.14%
(1.39%)
—
0.31
Dividend per shkr
1.11
1.09
1.10
1.08
1.28
1.43
1.50
1.75
1.75
2.07
0.11
10.12%
6.20%
—
6.14
Div yield (avg)%
8.06
10.14
9.32
7.59
6.41
6.05
5.57
6.54
5.29
7.10
16.20
6.05
6.82
12
17.44
Payout ratio%
10.34
11.29
9.92
9.58
9.98
7.84
6.50
7.89
5.97
3.84
11.82
6.50
8.74
50
15.34
Shares (diluted)M
12.21
13.05
11.56
11.25
10.37
10.28
10.91
11.21
10.70
10.83
15.11
0.86%
(2.66%)
45
14.94
Buyback yield%
0.40
2.96
5.91
7.76
6.99
4.39
2.26
3.50
4.28
1.59
13.75
3.50
3.89
56
1.234
D/E ratiox
0.281
0.269
0.290
0.329
0.355
0.394
0.410
0.468
0.437
0.490
0.289
0.437
0.374
9
7.602
Enterprise valuekr M
7.447
7.533
7.675
7.760
8.904
9.418
10.18
10.83
11.84
13.21
2.739
8.21%
6.37%
73
8.698
LT debtkr M
16.94
19.08
20.70
22.55
27.26
32.15
35.69
35.89
35.93
37.26
10.84
6.45%
8.74%
21
Cost of revenue
3.76%
0.98×
Operating expenses
3.62%
0.97×
Property and equipment
17.06%
Goodwill & intangibles
16.64%
Spread over hurdle
(3.45%)