88.43
Revenuekr M
43.09
47.48
51.67
57.25
61.55
68.19
75.22
83.10
91.17
99.13
96.95
10.00%
9.57%
37
27.69
Revenue growth%
20.90
23.03
24.28
26.83
28.08
28.53
27.11
27.01
25.80
28.72
10.85
27.11
26.92
85
15.53
Gross margin%
25.36
23.14
25.03
25.85
23.07
22.68
19.81
21.42
21.93
19.58
7.31
21.42
22.88
39
20.52
Operating margin%
29.61
31.33
30.48
30.20
27.52
25.93
26.59
28.20
29.46
29.56
5.88
28.20
29.51
64
27.50
Net margin%
24.73
27.09
28.74
26.84
26.02
23.89
25.80
25.80
26.38
27.82
9.07
25.80
26.20
84
10.26
P/E ratio (avg)x
22.57
23.63
23.78
26.52
27.71
28.03
28.67
28.88
30.08
31.80
32.31
28.88
27.87
29
23.87
EV/EBITx
7.945
7.174
7.659
7.618
6.767
7.131
6.762
6.488
6.039
6.455
17.02
6.488
6.949
50
28.44
FCF yield (avg)%
27.52
25.28
23.07
24.91
22.55
25.26
26.30
25.30
22.72
21.93
13.85
25.26
25.09
85
24.26
FCF margin%
24.82
23.89
26.63
26.80
25.52
24.03
25.61
26.01
26.89
26.64
17.92
26.01
25.81
82
1.422
FCF / Net incomex
1.850
1.705
1.831
1.957
2.076
2.156
2.147
2.335
2.206
2.440
0.477
2.206
2.112
56
6.45
ROIC%
23.27
22.47
22.41
20.16
17.96
19.75
20.32
21.96
23.56
21.92
11.56
21.92
21.94
52
17.32
Return on equity%
8.70
8.61
10.89
8.66
10.27
12.05
14.41
14.33
15.26
16.76
24.92
14.41
11.47
30
29.52
Return on assets%
26.25
27.06
28.64
26.85
26.03
23.48
20.73
18.83
17.71
16.47
6.73
18.83
24.75
59
4.23
EPSkr
5.44
6.20
6.63
7.77
8.16
8.00
8.46
9.96
9.37
11.00
4.59
6.14%
8.41%
—
17.97
EPS growth%
13.19
15.80
13.91
14.25
12.75
13.52
13.52
11.62
8.74
10.62
3.06
11.62
13.35
85
1.20
Bookvalue per shkr
2.55
2.78
2.70
2.64
3.03
3.38
3.78
3.62
3.91
4.39
2.55
7.70%
7.28%
—
3.27
FCF per sharekr
1.91
2.00
2.10
2.10
2.33
2.64
2.67
2.84
3.33
3.26
2.31
7.01%
6.48%
—
2.92
Dividend per shkr
3.29
3.55
3.46
3.34
3.27
3.12
3.61
3.51
3.98
4.16
3.60
4.94%
3.64%
—
3.79
Div yield (avg)%
17.29
17.63
18.82
21.12
22.80
20.58
20.33
22.09
24.05
26.16
9.23
22.09
20.85
76
23.67
Payout ratio%
14.10
14.83
16.06
18.41
15.66
14.44
11.79
14.57
12.77
12.22
12.20
12.77
14.50
53
12.48
Shares (diluted)M
14.35
15.46
14.85
15.92
17.93
20.17
19.86
20.33
21.95
21.73
12.19
3.91%
4.48%
57
21.61
Buyback yield%
11.70
11.07
13.50
16.03
17.31
17.36
15.59
18.08
17.37
19.05
29.50
17.37
16.67
35
0.785
D/E ratiox
1.043
1.065
1.058
1.017
1.143
1.097
1.169
1.269
1.408
1.496
0.647
1.269
1.120
72
64.59
Enterprise valuekr M
88.98
92.44
88.69
95.41
92.13
97.71
101.8
108.5
104.1
106.5
9.528
2.95%
0.48%
34
42.91
LT debtkr M
58.52
61.35
61.86
72.71
79.97
84.23
95.19
110.4
105.3
114.4
35.82
7.42%
7.17%
49
Cost of revenue
9.81%
1.02×
Operating expenses
9.13%
0.96×
Spread over hurdle
17.94%