31.59
Revenuekr B
48.60
49.86
49.37
50.78
50.88
51.50
52.72
53.63
53.45
54.06
33.11
1.22%
1.29%
86
4.80
Revenue growth%
10.39
12.98
11.69
10.73
9.33
9.44
7.00
8.41
7.39
5.06
29.90
7.39
9.39
68
6.72
Gross margin%
21.56
22.76
20.67
17.83
17.72
17.17
17.94
15.77
13.40
11.79
7.32
15.77
17.77
42
8.03
Operating margin%
18.72
19.32
20.58
17.90
19.86
22.14
21.01
23.20
23.93
26.73
6.45
23.20
20.80
95
11.98
Net margin%
9.76
7.28
6.00
8.27
6.16
3.17
4.56
2.68
2.68
2.57
10.09
2.68
5.28
26
29.97
P/E ratio (avg)x
21.45
24.42
28.27
30.78
31.19
34.67
37.41
42.21
41.33
43.81
9.719
41.33
32.93
10
11.12
EV/EBITx
19.85
20.32
21.89
20.66
20.94
23.64
23.63
27.08
26.47
30.21
11.07
26.47
22.76
37
25.76
FCF yield (avg)%
29.84
27.10
28.32
27.27
29.67
30.57
29.97
27.60
25.96
25.84
10.24
27.60
27.96
17
15.99
FCF margin%
24.77
24.69
22.23
22.96
23.88
22.47
23.28
23.52
22.37
19.94
25.36
22.47
23.12
60
0.289
FCF / Net incomex
0.692
0.666
0.678
0.625
0.613
0.679
0.632
0.627
0.686
0.714
1.173
0.679
0.672
71
19.37
ROIC%
15.44
12.69
12.07
11.02
10.06
9.90
7.11
5.87
7.57
7.19
11.52
7.19
9.98
11
6.07
Return on equity%
24.68
22.81
23.11
20.83
18.53
16.48
15.13
16.74
17.47
18.88
20.86
16.74
18.71
53
4.95
Return on assets%
11.54
13.36
16.32
16.44
17.61
20.08
21.56
21.61
19.37
19.60
28.83
20.08
18.49
56
18.04
EPSkr
11.68
12.23
12.03
12.74
13.77
12.61
11.96
10.81
10.30
9.62
19.52
(6.92%)
(2.03%)
—
20.78
EPS growth%
3.34
2.92
3.81
2.90
4.58
4.94
4.09
6.50
8.06
6.79
25.31
6.50
4.34
20
7.36
Bookvalue per shkr
5.66
6.21
6.54
6.29
5.63
5.08
5.51
5.47
5.26
5.44
3.01
(0.68%)
(0.28%)
—
15.10
FCF per sharekr
24.89
29.87
33.84
39.64
41.13
49.48
58.27
59.73
69.64
83.32
3.69
15.16%
14.86%
—
9.31
Dividend per shkr
15.73
17.00
15.70
15.92
16.63
18.41
16.83
19.28
19.91
20.44
10.85
4.22%
2.15%
—
5.22
Div yield (avg)%
20.35
22.50
24.82
23.76
22.95
24.05
22.98
24.60
22.31
19.50
21.32
22.98
22.97
10
29.65
Payout ratio%
3.53
4.44
5.43
6.66
6.27
7.09
6.82
6.54
5.38
3.39
26.01
6.54
5.85
65
1.346
Shares (diluted)B
1.411
1.412
1.420
1.331
1.243
1.311
1.173
1.194
1.125
0.977
1.345
(4.69%)
(3.91%)
34
11.59
Buyback yield%
17.87
19.42
22.11
21.27
21.67
23.30
25.33
26.02
23.63
20.73
11.43
23.63
21.89
8
0.183
D/E ratiox
0.568
0.535
0.510
0.443
0.431
0.450
0.429
0.389
0.408
0.371
1.336
0.408
0.437
52
39.33
Enterprise valuekr B
4.123
4.637
5.005
5.696
5.812
6.248
6.569
6.453
6.188
6.739
28.67
3.00%
4.82%
18
25.42
LT debtkr B
59.28
68.70
69.37
77.91
73.53
82.03
82.66
87.53
88.51
101.2
33.08
6.59%
6.18%
66
Cost of revenue
1.26%
1.00×
Operating expenses
1.55%
1.03×
Goodwill & intangibles
17.01%
Spread over hurdle
10.16%