97.38
Revenuekr B
60.88
65.76
72.86
78.69
87.03
92.90
100.3
109.5
116.4
128.3
99.37
8.08%
8.39%
6
4.20
Revenue growth%
8.32
10.44
8.53
7.53
9.16
11.09
11.54
11.93
13.08
11.74
4.41
11.74
10.77
12
21.34
Gross margin%
14.04
11.14
10.12
10.36
8.10
9.55
10.18
7.57
8.17
5.41
18.05
8.17
9.83
71
18.79
Operating margin%
22.58
20.43
21.32
23.18
22.98
25.62
25.57
23.51
23.41
24.93
10.01
24.93
23.29
69
23.95
Net margin%
6.46
4.97
6.99
8.99
8.31
6.59
9.30
11.44
14.28
16.30
20.38
11.44
8.65
23
25.43
P/E ratio (avg)x
7.607
6.924
6.346
5.452
5.581
5.053
5.203
4.509
4.438
3.774
14.06
4.509
5.327
68
26.51
EV/EBITx
21.98
23.61
22.85
23.42
23.69
27.29
28.21
31.56
32.69
31.94
18.90
31.56
25.49
64
21.08
FCF yield (avg)%
12.73
10.32
8.43
9.33
8.30
6.41
7.43
4.83
4.32
1.52
29.57
4.83
7.86
61
11.36
FCF margin%
22.59
25.03
27.75
25.84
23.93
25.71
27.98
28.22
27.30
25.58
29.26
27.30
25.78
14
0.538
FCF / Net incomex
0.831
0.799
0.929
0.879
0.835
0.878
0.882
1.000
1.115
1.053
0.708
1.000
0.880
81
13.28
ROIC%
5.03
2.57
2.07
2.16
2.88
4.63
3.90
6.77
7.35
5.25
22.69
5.25
4.26
40
3.32
Return on equity%
31.24
28.24
26.78
26.26
25.71
27.27
28.10
25.67
27.07
27.35
29.09
27.27
27.17
36
27.51
Return on assets%
8.59
11.42
14.28
14.08
14.88
17.64
18.41
18.08
19.71
19.11
11.44
18.41
16.26
71
39.87
EPSkr
46.11
47.07
55.98
62.43
72.57
74.71
85.63
94.08
91.51
100.68
43.67
6.77%
9.53%
—
27.53
EPS growth%
2.28
0.73
2.54
4.52
6.68
5.47
6.75
8.17
7.93
6.73
20.28
6.75
6.08
94
29.30
Bookvalue per shkr
11.80
12.55
13.42
11.98
10.73
9.98
10.20
9.29
8.27
8.39
14.23
(4.80%)
(3.06%)
—
42.49
FCF per sharekr
34.23
35.05
37.96
40.47
42.69
44.18
45.86
50.32
50.15
54.86
21.73
5.14%
4.04%
—
34.79
Dividend per shkr
39.61
42.09
42.27
40.41
42.15
45.12
48.05
56.84
63.80
63.68
22.12
8.60%
6.26%
—
20.64
Div yield (avg)%
8.37
10.74
12.66
14.88
17.30
14.36
12.54
15.52
18.22
16.32
18.29
15.52
14.62
77
3.48
Payout ratio%
34.33
33.55
30.91
32.85
34.41
35.31
32.91
30.27
31.19
30.14
9.50
31.19
32.88
66
1.556
Shares (diluted)B
1.480
1.570
1.749
1.663
1.681
1.735
1.833
1.914
1.918
1.882
1.556
2.29%
1.85%
43
26.69
Buyback yield%
24.23
27.12
29.63
27.97
27.88
24.88
27.07
25.07
26.92
28.92
10.64
26.92
27.09
5
1.207
D/E ratiox
1.011
1.183
1.256
1.468
1.668
1.753
1.820
1.999
2.272
2.309
1.307
1.999
1.711
18
100.1
Enterprise valuekr B
28.81
32.79
30.75
33.43
32.57
31.48
30.21
32.52
30.58
32.99
32.71
0.26%
1.86%
69
55.66
LT debtkr B
19.82
21.79
23.01
20.84
19.75
17.33
15.84
14.98
15.43
14.93
89.47
(5.44%)
(3.03%)
25
Cost of revenue
8.42%
1.00×
Operating expenses
8.13%
0.98×
Goodwill & intangibles
16.91%
Spread over hurdle
(2.91%)