62.07
Revenuekr M
62.95
69.20
76.95
82.45
87.85
95.19
101.6
112.2
119.5
132.2
69.13
8.52%
8.47%
85
24.31
Revenue growth%
9.82
9.69
7.64
7.18
5.50
3.13
4.66
6.58
4.00
2.28
4.95
4.00
6.04
74
21.22
Gross margin%
0.88
3.21
1.50
0.97
0.40
0.40
2.59
2.48
4.81
5.65
10.73
2.59
1.99
82
5.72
Operating margin%
8.71
11.40
8.45
6.33
6.43
6.03
5.55
3.03
5.95
7.46
25.33
5.95
6.38
17
4.88
Net margin%
28.84
28.63
27.16
26.36
28.14
26.74
28.21
25.87
23.99
22.47
15.13
25.87
26.95
49
36.43
P/E ratio (avg)x
51.92
56.89
59.00
60.07
62.85
60.09
66.09
64.01
67.63
78.57
25.38
66.09
61.47
13
14.47
EV/EBITx
32.53
33.21
30.69
32.11
31.35
29.51
29.56
27.72
32.03
34.89
23.98
29.56
31.69
32
27.37
FCF yield (avg)%
18.32
16.44
18.72
17.46
19.75
20.18
23.06
22.29
19.77
21.29
8.91
21.29
19.76
9
8.01
FCF margin%
12.63
10.80
13.41
13.36
14.65
14.80
17.72
17.33
18.63
20.16
22.87
17.72
14.73
47
1.767
FCF / Net incomex
1.813
1.866
1.980
2.124
2.046
2.238
2.494
2.932
3.063
2.948
0.582
2.932
2.181
64
15.83
ROIC%
18.19
16.19
17.15
14.46
17.19
14.80
16.63
19.02
20.93
21.69
27.64
19.02
17.17
54
12.00
Return on equity%
25.51
27.54
25.94
26.29
26.17
25.95
24.45
22.44
24.33
23.57
18.65
24.33
25.73
50
5.23
Return on assets%
3.11
3.44
1.32
4.31
5.78
4.63
2.66
4.79
2.27
4.31
27.72
4.31
3.87
48
4.57
EPSkr
5.02
5.12
5.88
5.88
6.99
7.36
8.75
9.23
8.99
8.93
4.91
5.01%
6.31%
—
14.60
EPS growth%
18.54
18.10
15.16
14.09
14.26
12.04
14.53
14.06
17.02
20.02
13.77
14.53
14.85
22
5.42
Bookvalue per shkr
4.58
5.17
5.05
5.07
4.68
4.47
4.41
4.13
4.46
4.06
3.44
(2.78%)
(1.75%)
—
5.23
FCF per sharekr
4.73
4.98
5.21
5.53
5.06
5.22
4.48
4.29
3.95
3.80
3.30
(5.57%)
(2.33%)
—
3.37
Dividend per shkr
3.34
3.53
3.62
3.33
3.47
3.26
2.94
3.11
3.16
3.26
0.83
(1.22%)
0.06%
—
26.56
Div yield (avg)%
33.62
32.52
35.03
36.39
37.71
35.77
36.77
39.40
41.68
40.77
25.20
39.40
36.58
42
10.54
Payout ratio%
15.86
17.09
14.88
17.61
17.52
15.15
16.55
14.62
12.29
12.54
19.93
14.62
15.51
54
12.72
Shares (diluted)M
16.06
17.57
19.26
19.15
20.27
22.36
21.14
24.05
24.51
24.10
12.59
3.52%
5.42%
13
20.34
Buyback yield%
22.95
21.47
24.10
26.86
26.75
29.06
29.19
28.68
27.25
26.79
25.07
28.68
26.83
36
1.684
D/E ratiox
1.032
1.122
1.126
1.172
1.134
1.202
1.242
1.397
1.636
1.827
0.998
1.397
1.187
31
6.448
Enterprise valuekr M
140.5
131.5
141.2
143.3
153.2
155.7
153.8
146.4
142.9
160.8
28.93
0.98%
2.47%
80
6.469
LT debtkr M
30.64
31.46
28.69
29.68
32.42
34.28
33.59
31.59
30.97
29.19
138.1
(2.08%)
(1.35%)
40
Cost of revenue
8.60%
1.01×
Operating expenses
8.16%
0.97×
Property and equipment
18.16%
Cash and investments
17.87%
Spread over hurdle
(2.99%)