38.26
Revenuekr M
22.27
23.41
25.28
26.65
28.20
29.21
30.45
33.02
34.34
36.51
41.90
5.30%
5.85%
84
17.21
Revenue growth%
13.77
13.17
14.46
16.55
14.11
13.58
15.12
17.30
15.88
17.68
28.51
15.88
14.79
82
21.83
Gross margin%
25.05
26.00
25.25
26.80
29.61
27.01
26.21
27.61
29.25
28.90
26.97
27.61
26.91
25
12.19
Operating margin%
7.88
6.29
3.35
0.41
0.40
0.40
0.40
0.40
2.77
0.98
21.26
0.40
0.70
61
2.27
Net margin%
14.14
16.70
16.66
14.20
11.77
12.72
13.87
11.26
9.20
10.94
13.50
11.26
13.29
46
27.29
P/E ratio (avg)x
30.54
30.99
28.88
30.06
31.00
31.58
33.76
33.57
32.02
28.74
24.31
32.02
30.99
75
20.00
EV/EBITx
21.92
24.88
26.55
27.40
27.83
28.25
30.57
33.64
39.45
37.47
14.78
33.64
28.04
95
5.40
FCF yield (avg)%
20.73
19.78
17.83
16.71
14.95
12.51
10.44
8.40
5.58
6.30
12.65
8.40
13.73
56
5.34
FCF margin%
15.54
16.19
15.01
12.99
10.57
12.79
12.50
10.58
13.43
14.94
6.67
12.79
13.21
65
1.672
FCF / Net incomex
0.985
1.023
0.974
0.917
1.011
1.112
1.134
1.057
1.031
1.015
0.313
1.057
1.019
28
7.07
ROIC%
3.18
4.99
7.32
6.45
4.49
3.15
2.63
3.15
4.26
3.04
10.64
3.15
3.72
49
22.50
Return on equity%
27.30
29.77
27.58
27.24
29.41
32.26
35.07
37.61
34.78
33.48
13.41
34.78
31.01
55
14.14
Return on assets%
16.56
13.71
16.56
14.76
13.82
13.40
11.89
13.27
15.35
14.05
12.09
13.40
13.93
49
0.91
EPSkr
1.43
1.49
1.64
1.87
1.93
2.03
2.23
2.17
2.47
2.42
1.01
4.67%
5.35%
—
19.26
EPS growth%
0.49
2.31
1.94
3.35
3.38
3.81
3.49
6.24
9.07
9.04
3.09
6.24
3.44
67
1.83
Bookvalue per shkr
2.57
2.99
2.82
3.09
2.86
3.15
3.01
3.24
3.11
3.56
1.41
4.43%
4.36%
—
2.21
FCF per sharekr
1.54
1.68
1.89
1.85
1.88
2.05
2.33
2.21
2.37
2.17
1.31
2.96%
4.54%
—
1.94
Dividend per shkr
0.63
0.62
0.59
0.55
0.48
0.53
0.58
0.57
0.58
0.52
1.94
1.65%
(1.33%)
—
20.48
Div yield (avg)%
29.07
31.42
29.34
27.33
26.28
26.97
25.29
27.00
27.96
25.08
12.37
26.97
27.16
72
3.98
Payout ratio%
15.82
16.45
16.77
19.25
18.03
15.84
17.48
14.48
16.44
14.72
24.60
15.84
16.45
29
14.53
Shares (diluted)M
15.76
17.46
16.72
16.50
17.48
17.79
18.12
17.26
17.14
17.76
13.79
0.32%
1.45%
36
5.01
Buyback yield%
25.74
27.81
25.31
27.26
27.19
26.24
26.56
28.19
28.04
25.47
3.31
26.56
26.87
55
0.144
D/E ratiox
1.524
1.487
1.429
1.501
1.653
1.940
2.280
2.353
2.295
2.226
1.746
2.280
1.796
10
34.91
Enterprise valuekr M
20.67
21.14
18.74
18.55
18.92
20.41
20.26
19.80
18.54
19.92
20.50
1.04%
(1.28%)
7
12.24
LT debtkr M
18.92
17.82
15.86
13.72
14.21
12.28
11.63
10.88
9.758
9.233
9.593
(8.26%)
(7.41%)
85
Cost of revenue
5.85%
1.00×
Operating expenses
5.03%
0.93×
Property and equipment
15.42%
Goodwill & intangibles
14.05%
Spread over hurdle
(4.81%)