56.20
Revenuekr M
88.46
93.58
98.41
103.2
109.2
116.5
123.0
131.6
135.1
141.5
59.89
5.32%
5.49%
63
16.14
Revenue growth%
23.79
25.89
25.68
22.97
25.29
23.64
22.21
24.57
27.56
26.42
28.56
24.57
24.93
17
3.92
Gross margin%
13.18
13.61
15.06
12.81
12.60
11.18
8.20
6.45
7.86
8.49
22.04
8.20
11.89
29
20.01
Operating margin%
14.15
13.53
13.45
15.53
13.95
15.25
14.83
12.51
14.89
17.34
17.14
14.89
14.49
45
17.97
Net margin%
14.18
16.04
14.37
11.56
12.43
10.71
7.73
9.46
9.00
11.56
17.17
9.46
11.56
44
25.45
P/E ratio (avg)x
34.47
36.75
36.30
36.20
41.29
45.31
44.78
44.43
47.39
52.63
37.31
45.31
42.86
30
18.67
EV/EBITx
18.10
19.29
17.47
17.15
17.25
16.18
14.59
13.07
12.52
13.45
18.73
13.45
16.66
64
19.15
FCF yield (avg)%
9.51
12.11
12.66
9.66
11.15
10.94
9.24
11.89
10.46
9.00
10.03
10.46
10.70
74
17.72
FCF margin%
10.93
13.45
14.99
16.22
15.68
16.89
14.04
11.58
10.34
10.67
28.68
11.58
13.75
86
0.668
FCF / Net incomex
1.691
1.589
1.815
1.929
1.897
1.775
1.911
1.864
1.872
2.047
1.172
1.872
1.868
89
20.91
ROIC%
17.50
17.94
18.18
20.73
18.79
17.48
19.77
16.83
17.61
16.31
27.72
17.48
17.78
68
29.86
Return on equity%
13.12
10.38
13.29
11.63
11.65
9.34
10.86
12.07
11.77
12.24
24.62
11.77
11.71
85
12.38
Return on assets%
21.94
22.46
22.31
24.93
23.99
26.30
25.51
24.05
22.19
24.21
25.46
24.21
24.02
67
1.94
EPSkr
3.02
2.76
2.52
2.73
2.78
2.97
2.98
3.25
2.94
3.15
2.04
2.53%
0.65%
—
6.03
EPS growth%
22.70
24.00
21.34
19.70
19.40
21.56
19.58
21.52
21.76
20.34
24.46
21.52
21.43
50
4.39
Bookvalue per shkr
1.85
1.60
1.53
1.65
1.53
1.54
1.37
1.23
1.30
1.21
1.22
(4.57%)
(5.44%)
—
1.56
FCF per sharekr
1.69
1.84
1.86
1.81
1.72
1.91
2.19
2.22
2.18
2.14
1.49
4.46%
3.00%
—
1.13
Dividend per shkr
2.56
2.57
2.31
2.25
2.01
1.77
1.73
1.74
1.66
1.51
4.36
(5.52%)
(6.28%)
—
15.61
Div yield (avg)%
25.58
23.20
25.42
24.60
23.00
20.86
19.43
17.02
14.18
13.37
16.19
17.02
21.93
40
22.59
Payout ratio%
28.53
29.57
30.47
27.87
27.37
24.88
27.88
26.87
27.22
29.31
21.79
27.22
27.87
48
22.88
Shares (diluted)M
30.01
32.58
33.56
35.45
41.09
39.13
37.24
42.72
47.12
54.19
22.67
5.69%
7.68%
86
12.58
Buyback yield%
4.22
4.79
3.28
1.32
0.82
1.29
3.45
1.94
3.89
5.35
3.70
3.45
3.36
43
0.506
D/E ratiox
2.339
2.766
2.716
2.710
2.965
2.910
3.099
3.448
3.852
4.389
0.119
3.448
2.937
39
97.20
Enterprise valuekr M
33.21
37.98
41.26
43.18
46.38
46.64
53.48
57.99
59.28
60.51
110.6
5.46%
7.21%
94
118.3
LT debtkr M
46.95
49.99
42.85
38.69
36.09
35.21
30.03
29.36
28.11
25.42
24.51
(6.77%)
(5.32%)
73
Cost of revenue
5.32%
0.98×
Operating expenses
5.86%
1.04×
Cash and investments
15.79%
Spread over hurdle
24.41%