69.41
Revenuekr B
87.90
93.19
97.67
100.8
107.5
114.7
118.9
124.7
133.6
143.5
74.71
5.94%
5.73%
92
8.18
Revenue growth%
14.95
16.30
15.28
15.71
15.13
16.70
13.93
11.52
9.15
6.86
22.15
11.52
15.04
25
3.81
Gross margin%
2.68
0.48
0.40
0.40
3.18
3.94
1.09
0.40
0.64
0.40
14.29
0.64
0.56
84
13.82
Operating margin%
25.14
23.27
23.19
25.87
25.00
24.54
21.73
23.06
22.52
21.56
20.28
22.52
23.23
9
29.20
Net margin%
15.98
18.65
17.94
17.58
19.71
21.26
22.41
22.04
20.11
19.77
8.39
21.26
19.74
20
28.13
P/E ratio (avg)x
9.854
9.429
8.773
8.058
7.385
8.050
7.815
7.665
7.209
6.645
13.34
7.665
7.932
5
17.46
EV/EBITx
42.90
47.42
48.26
46.23
47.68
44.81
49.01
47.21
45.35
42.54
27.77
45.35
46.72
91
2.54
FCF yield (avg)%
26.72
28.06
30.14
30.09
27.77
26.25
25.41
25.63
26.76
24.51
10.53
25.63
26.74
31
15.69
FCF margin%
17.84
17.94
19.06
18.35
16.92
19.30
22.19
24.36
27.13
27.98
8.40
24.36
19.18
25
1.002
FCF / Net incomex
1.410
1.369
1.434
1.335
1.383
1.347
1.475
1.377
1.444
1.508
0.782
1.444
1.397
17
22.54
ROIC%
6.79
9.39
7.03
4.11
2.48
4.93
4.49
4.72
2.32
2.47
23.34
4.49
4.61
61
11.95
Return on equity%
14.09
16.96
19.16
21.94
24.16
25.84
24.53
21.58
21.85
19.38
17.63
21.85
21.72
54
23.43
Return on assets%
22.62
24.05
21.54
18.79
19.50
21.50
23.67
22.77
23.32
23.00
13.69
23.00
22.69
36
44.57
EPSkr
22.74
23.59
22.33
23.28
21.88
22.47
21.65
19.87
19.99
21.02
46.35
(0.80%)
(0.78%)
—
16.48
EPS growth%
26.42
25.62
26.86
29.65
27.61
27.00
28.95
28.31
28.80
30.57
13.99
28.80
27.96
30
14.60
Bookvalue per shkr
19.45
18.06
19.23
18.82
19.39
22.32
20.58
21.81
20.65
19.20
46.81
(0.20%)
0.54%
—
7.88
FCF per sharekr
25.97
25.08
24.64
25.76
29.09
32.26
31.60
35.75
40.69
46.80
32.34
9.98%
6.52%
—
48.19
Dividend per shkr
79.34
91.46
95.52
96.14
95.37
103.14
123.60
130.37
134.09
129.20
52.13
6.26%
4.59%
—
12.47
Div yield (avg)%
15.30
16.99
16.73
19.40
17.86
20.54
21.77
23.43
21.31
19.50
19.75
21.31
19.45
65
2.02
Payout ratio%
22.52
20.33
21.03
18.14
15.85
17.70
17.68
19.08
20.77
20.89
21.03
19.08
19.71
38
1.175
Shares (diluted)B
0.836
0.846
0.797
0.761
0.648
0.661
0.592
0.557
0.553
0.578
1.124
(2.25%)
(4.67%)
90
25.23
Buyback yield%
6.43
5.28
3.98
1.17
1.59
4.03
4.20
6.10
3.98
3.61
4.83
4.03
4.01
7
1.166
D/E ratiox
0.606
0.553
0.550
0.555
0.579
0.648
0.675
0.741
0.687
0.648
0.454
0.675
0.627
11
47.21
Enterprise valuekr B
5.067
5.234
4.584
4.420
4.509
4.970
5.175
5.117
5.041
4.562
31.86
0.23%
(0.24%)
67
78.62
LT debtkr B
25.85
26.30
28.05
27.94
25.34
23.79
25.58
26.55
28.60
25.57
80.57
0.18%
(0.10%)
68
Cost of revenue
5.48%
0.98×
Operating expenses
5.81%
1.01×
Goodwill & intangibles
16.25%
Spread over hurdle
19.43%