72.17
Revenuekr M
68.07
68.09
71.07
71.51
74.80
77.10
79.58
80.52
80.89
83.78
79.95
2.29%
2.56%
57
28.45
Revenue growth%
19.73
19.93
18.91
19.87
21.94
24.26
24.75
27.24
24.80
22.92
14.99
24.75
22.43
30
20.42
Gross margin%
19.69
19.31
17.09
17.26
18.15
21.08
20.08
21.51
21.78
23.08
23.05
21.51
19.89
17
14.30
Operating margin%
17.15
19.22
18.83
21.11
21.95
22.24
22.86
24.62
23.05
26.05
12.18
23.05
22.09
46
24.60
Net margin%
20.74
21.43
19.15
21.68
24.40
25.18
26.13
27.78
29.40
29.35
4.56
27.78
24.79
61
9.324
P/E ratio (avg)x
57.08
65.09
73.50
81.60
93.39
95.61
96.40
115.9
125.3
124.6
32.87
115.9
94.50
19
32.88
EV/EBITx
25.68
24.29
26.33
25.68
23.33
21.56
21.13
22.78
23.04
24.61
10.59
22.78
23.81
50
7.42
FCF yield (avg)%
25.51
24.06
23.09
22.93
24.89
27.62
29.59
26.59
29.39
27.97
15.95
27.97
26.05
64
28.35
FCF margin%
19.63
22.19
23.47
24.74
22.14
22.94
19.99
17.12
17.82
19.98
27.05
19.98
21.06
83
0.888
FCF / Net incomex
0.660
0.731
0.770
0.832
0.791
0.809
0.879
0.860
0.854
0.879
1.458
0.860
0.820
77
10.41
ROIC%
14.29
15.66
17.43
18.75
17.78
18.10
20.07
18.38
20.45
21.91
22.51
20.07
18.24
74
14.34
Return on equity%
0.40
0.40
0.40
0.48
0.40
0.40
0.40
0.46
1.31
2.38
9.63
0.46
0.40
69
16.77
Return on assets%
19.72
22.48
24.59
26.57
26.26
28.84
28.59
28.80
28.27
26.47
2.30
28.59
26.52
65
0.94
EPSkr
2.58
2.84
2.55
2.69
2.81
2.54
2.40
2.54
2.73
2.72
1.03
(0.63%)
0.05%
—
3.45
EPS growth%
22.18
25.10
24.73
25.78
27.78
29.84
31.26
30.67
31.94
32.82
28.55
31.26
28.81
17
0.78
Bookvalue per shkr
1.54
1.46
1.60
1.63
1.85
1.94
1.89
2.17
2.39
2.63
1.71
7.27%
6.20%
—
3.21
FCF per sharekr
0.95
0.86
0.81
0.87
0.94
0.86
0.85
0.86
0.74
0.63
2.06
(7.61%)
(5.26%)
—
0.64
Dividend per shkr
2.57
2.59
2.45
2.69
2.72
2.82
3.12
3.33
3.28
3.69
2.12
6.31%
3.39%
—
3.96
Div yield (avg)%
8.20
8.53
9.69
9.49
11.80
11.32
11.77
13.93
12.26
13.79
17.58
12.26
11.54
93
23.28
Payout ratio%
30.23
32.51
32.85
35.22
33.31
33.50
34.75
36.43
38.11
37.58
20.50
36.43
34.13
11
31.87
Shares (diluted)M
37.50
37.96
42.33
40.52
46.08
49.07
48.17
50.33
54.88
60.10
31.44
5.46%
5.99%
80
2.40
Buyback yield%
25.92
23.46
21.99
24.98
24.60
25.51
26.83
24.11
25.36
27.36
13.86
25.51
25.17
89
0.201
D/E ratiox
0.927
1.007
1.039
1.098
1.158
1.341
1.488
1.609
1.895
1.968
0.849
1.609
1.249
74
30.02
Enterprise valuekr M
12.93
12.56
12.37
11.16
11.19
11.99
12.69
11.74
12.14
12.53
66.52
2.28%
(1.61%)
15
43.94
LT debtkr M
107.0
100.8
106.8
116.6
129.0
117.5
124.5
111.7
118.6
117.3
13.39
(1.87%)
1.61%
19
Cost of revenue
2.78%
1.02×
Operating expenses
2.15%
0.96×
Property and equipment
16.81%
Goodwill & intangibles
15.64%
Spread over hurdle
(2.17%)