10.11
Revenuekr M
18.96
19.10
19.65
20.18
21.14
21.31
22.35
22.63
23.17
23.48
11.01
2.12%
2.16%
89
29.68
Revenue growth%
21.05
23.32
25.28
27.55
25.36
26.48
25.68
28.50
29.24
32.17
29.60
28.50
26.08
14
4.61
Gross margin%
10.52
9.42
11.56
12.26
11.94
14.91
12.64
13.00
15.41
16.69
10.26
14.91
12.45
59
4.03
Operating margin%
26.41
25.80
28.70
31.04
33.97
33.93
36.82
37.21
37.62
34.81
23.48
36.82
33.95
58
7.97
Net margin%
18.04
18.21
20.56
20.93
19.05
19.07
17.24
16.83
14.05
15.11
21.30
16.83
18.13
75
26.22
P/E ratio (avg)x
31.45
35.19
38.18
39.28
40.36
43.48
46.01
44.84
45.10
50.43
32.54
45.10
41.92
21
32.46
EV/EBITx
33.59
38.60
35.94
34.07
39.44
43.69
43.78
45.79
47.39
45.33
16.65
45.33
41.56
19
4.11
FCF yield (avg)%
14.08
15.58
16.28
13.97
11.13
14.00
11.58
10.78
12.04
9.77
14.33
11.58
13.00
56
20.57
FCF margin%
9.57
8.33
6.41
6.86
8.09
8.34
5.80
4.29
1.50
4.31
8.60
4.31
6.64
20
1.241
FCF / Net incomex
1.352
1.420
1.257
1.117
1.186
1.109
1.081
1.077
1.035
1.117
1.603
1.081
1.117
81
13.07
ROIC%
7.49
9.35
11.50
13.84
15.44
15.25
14.04
14.96
17.06
16.70
4.21
15.25
14.50
14
2.67
Return on equity%
22.92
20.21
22.02
20.46
18.46
19.88
22.36
19.94
18.97
16.10
10.38
19.88
20.08
72
15.93
Return on assets%
28.96
28.47
30.16
31.88
31.68
32.22
34.38
35.81
33.56
32.83
24.22
33.56
32.05
92
0.91
EPSkr
3.54
3.10
3.36
2.94
3.01
2.90
2.72
2.64
2.36
2.53
0.96
(3.38%)
(3.49%)
—
13.89
EPS growth%
23.63
23.60
24.86
22.71
25.48
22.77
25.22
26.68
24.57
22.50
26.22
24.57
24.10
27
3.11
Bookvalue per shkr
1.47
1.39
1.42
1.48
1.51
1.55
1.74
1.93
1.93
2.06
3.51
6.32%
4.72%
—
1.92
FCF per sharekr
1.19
1.31
1.51
1.64
1.85
2.03
2.01
2.29
2.59
2.79
3.54
8.56%
9.94%
—
2.01
Dividend per shkr
0.51
0.56
0.55
0.61
0.65
0.65
0.68
0.61
0.55
0.57
2.55
(2.51%)
0.66%
—
20.84
Div yield (avg)%
29.28
28.91
31.07
33.49
30.77
32.89
33.63
32.75
35.48
35.32
24.14
33.63
32.82
41
19.89
Payout ratio%
35.74
38.72
41.48
38.58
38.67
40.88
39.87
40.82
40.59
38.23
20.65
40.59
39.30
21
5.640
Shares (diluted)M
9.108
10.16
10.55
10.40
10.27
10.32
10.75
10.43
11.34
11.01
5.883
1.40%
2.21%
42
13.12
Buyback yield%
3.79
2.24
4.71
4.46
2.45
3.92
1.82
2.03
0.40
0.40
15.08
1.82
2.35
41
1.072
D/E ratiox
0.297
0.328
0.382
0.431
0.482
0.514
0.537
0.550
0.563
0.631
0.365
0.550
0.498
69
3.131
Enterprise valuekr M
17.36
19.72
21.63
21.35
21.32
20.35
22.56
21.58
22.98
21.41
9.028
0.09%
1.73%
86
2.319
LT debtkr M
23.58
25.56
25.25
26.39
27.43
32.97
36.32
43.26
51.44
56.55
6.617
15.57%
8.98%
75
Cost of revenue
2.04%
0.99×
Operating expenses
1.85%
0.97×
Cash and investments
15.36%
Spread over hurdle
44.13%