22.86
Revenuekr M
48.46
50.55
52.52
52.73
53.12
55.20
56.35
57.26
58.13
60.82
23.77
2.74%
2.62%
26
8.46
Revenue growth%
28.60
27.05
24.82
23.72
22.27
23.85
20.95
18.07
18.38
20.47
23.51
20.47
22.99
19
10.41
Gross margin%
23.97
23.34
22.57
19.65
19.81
19.68
18.08
19.71
18.76
19.59
8.62
19.59
19.69
5
2.40
Operating margin%
32.15
31.36
29.48
27.34
27.25
25.80
26.00
26.04
24.68
24.71
24.85
25.80
26.64
82
3.47
Net margin%
24.53
24.27
23.92
24.03
24.81
22.66
19.80
17.68
16.91
16.74
26.99
17.68
23.29
39
16.75
P/E ratio (avg)x
20.82
19.50
17.18
17.91
18.37
16.40
16.82
14.96
14.61
13.31
14.83
14.96
17.00
93
23.18
EV/EBITx
23.61
22.51
21.46
22.16
24.36
25.86
26.68
24.15
25.85
24.71
15.83
25.85
24.25
41
10.78
FCF yield (avg)%
26.26
23.60
22.17
23.90
24.86
23.61
25.67
26.35
26.49
29.07
7.25
26.35
25.27
22
21.98
FCF margin%
2.48
0.73
0.40
0.40
3.19
5.85
8.03
9.89
7.06
9.19
13.45
8.03
4.52
71
0.192
FCF / Net incomex
0.266
0.250
0.228
0.246
0.236
0.246
0.257
0.249
0.239
0.234
1.663
0.246
0.246
57
14.91
ROIC%
1.66
1.71
2.42
3.22
3.49
3.64
4.64
7.53
8.66
10.79
11.45
7.53
3.57
73
25.07
Return on equity%
19.24
22.02
24.27
25.61
26.34
28.43
28.37
26.19
27.74
29.35
5.88
28.37
26.26
19
13.58
Return on assets%
13.58
10.81
8.53
10.55
13.47
12.80
12.99
15.98
16.33
15.37
16.31
15.37
13.23
18
6.34
EPSkr
2.75
2.66
3.04
2.80
3.15
3.21
3.31
3.46
3.92
3.64
6.62
2.89%
2.19%
—
22.66
EPS growth%
28.16
25.76
24.65
21.71
24.56
22.13
22.32
21.93
20.79
21.04
26.41
21.93
22.23
68
1.70
Bookvalue per shkr
3.44
3.49
3.19
2.80
2.88
2.80
2.82
2.54
2.30
2.33
1.35
(4.16%)
(4.34%)
—
2.92
FCF per sharekr
9.99
10.14
9.43
9.57
9.71
9.87
9.17
9.08
9.59
10.33
7.22
1.24%
1.47%
—
1.13
Dividend per shkr
3.88
4.20
4.26
4.16
4.69
5.16
5.20
5.46
5.99
6.80
3.91
7.70%
5.42%
—
29.57
Div yield (avg)%
14.03
13.97
16.65
13.72
13.25
10.93
13.72
14.97
17.61
19.78
10.79
14.97
14.00
82
6.91
Payout ratio%
3.22
5.66
2.88
0.44
0.61
1.29
2.12
2.45
4.92
4.53
13.42
2.45
2.67
41
5.557
Shares (diluted)M
7.914
7.553
7.728
9.016
10.58
12.56
12.27
13.00
14.23
13.65
5.393
5.23%
7.28%
57
15.37
Buyback yield%
8.27
8.96
6.55
7.79
8.71
11.61
12.80
14.57
11.90
12.89
9.90
12.80
10.28
61
0.130
D/E ratiox
1.917
2.071
2.036
2.032
2.301
2.278
2.362
2.535
2.782
2.959
0.326
2.535
2.289
69
19.08
Enterprise valuekr M
32.59
34.95
32.36
31.08
33.46
30.91
32.43
29.78
29.19
28.58
17.19
(3.10%)
(1.65%)
84
38.70
LT debtkr M
4.533
4.734
5.373
5.945
6.298
7.105
7.243
6.891
7.530
8.006
47.81
4.92%
5.96%
49
Cost of revenue
2.66%
1.00×
Operating expenses
2.56%
0.99×
Spread over hurdle
27.88%