6.642
Revenuekr B
22.57
23.24
23.55
24.64
25.06
25.26
25.61
26.07
26.99
27.42
7.290
1.81%
1.96%
69
13.07
Revenue growth%
22.23
20.09
17.34
16.60
18.67
16.60
14.10
15.39
15.76
15.40
28.12
15.40
16.60
14
23.52
Gross margin%
6.85
4.21
6.40
4.55
6.36
6.58
4.76
6.74
8.81
7.83
11.54
6.74
6.49
59
4.13
Operating margin%
13.48
15.72
14.04
12.62
14.50
11.68
12.64
12.71
14.58
13.91
15.95
12.71
13.69
6
28.82
Net margin%
21.59
23.01
22.52
22.84
25.10
27.31
25.50
28.32
30.70
30.27
4.58
28.32
25.30
66
36.32
P/E ratio (avg)x
11.52
11.78
11.97
12.34
11.87
12.34
11.66
10.67
11.68
12.69
6.268
11.68
11.83
94
13.14
EV/EBITx
39.48
40.39
39.32
45.48
43.70
42.53
39.15
38.63
36.71
42.22
19.36
39.15
39.94
61
18.17
FCF yield (avg)%
7.92
9.97
12.12
13.20
14.55
16.53
15.61
17.17
17.34
18.99
25.45
17.17
15.08
39
23.29
FCF margin%
20.57
20.28
19.06
17.55
14.76
14.21
16.33
18.31
20.15
18.99
10.20
18.31
18.65
75
1.193
FCF / Net incomex
1.439
1.558
1.839
1.792
2.160
2.473
2.594
2.868
3.084
3.259
1.681
2.868
2.317
9
6.75
ROIC%
21.54
21.54
23.71
24.44
25.99
28.03
27.04
24.90
26.89
26.75
13.76
26.89
25.45
83
24.18
Return on equity%
5.17
4.49
3.90
6.71
8.53
5.68
6.08
8.35
7.62
7.90
15.54
7.62
6.39
16
26.50
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
3.11
4.63
6.66
5.04
18.85
4.63
0.40
15
2.85
EPSkr
6.27
6.85
7.00
7.20
6.75
6.09
5.52
6.01
6.06
6.38
3.03
(1.13%)
(0.65%)
—
8.32
EPS growth%
5.51
5.88
7.93
7.18
6.39
9.05
7.76
6.92
7.48
9.32
2.69
7.76
7.33
79
2.15
Bookvalue per shkr
10.17
10.61
11.68
11.13
12.30
13.51
12.84
13.94
15.83
17.40
3.75
7.19%
5.15%
—
8.98
FCF per sharekr
7.91
8.38
8.26
8.91
10.24
11.25
12.43
13.05
12.61
12.82
6.86
4.59%
6.69%
—
7.80
Dividend per shkr
6.43
6.40
7.45
7.28
8.44
8.64
8.65
9.78
10.89
12.23
7.01
7.71%
7.47%
—
14.23
Div yield (avg)%
4.42
7.34
9.19
8.21
8.24
6.63
5.13
6.37
3.52
0.86
11.95
5.13
6.50
70
7.17
Payout ratio%
24.24
22.76
25.46
23.49
23.88
24.00
26.39
27.74
27.30
25.81
8.78
26.39
24.85
29
0.988
Shares (diluted)B
1.360
1.491
1.557
1.679
1.889
1.869
2.054
2.036
1.937
2.116
0.953
2.30%
5.81%
22
9.17
Buyback yield%
19.26
21.01
20.68
18.62
21.35
21.29
21.57
23.40
24.32
22.46
7.99
22.46
21.32
6
0.578
D/E ratiox
0.603
0.669
0.693
0.781
0.781
0.907
0.880
0.969
1.080
1.232
1.188
0.969
0.831
93
9.185
Enterprise valuekr B
6.865
8.016
8.108
8.345
8.393
8.206
8.609
10.07
10.18
10.58
4.780
4.75%
5.30%
67
3.911
LT debtkr B
11.64
12.05
11.93
11.69
10.90
10.81
12.56
14.01
13.98
14.70
4.203
6.16%
2.97%
39
Cost of revenue
1.74%
0.98×
Operating expenses
2.54%
1.06×
Goodwill & intangibles
14.35%
Spread over hurdle
17.80%