12.92
Revenuekr M
16.33
17.91
19.28
20.96
22.72
24.79
26.48
29.06
31.88
34.87
13.83
8.95%
8.71%
30
4.23
Revenue growth%
4.73
5.99
7.92
6.71
6.87
4.95
5.80
8.29
9.11
7.94
2.01
7.94
6.79
42
26.19
Gross margin%
15.30
16.38
19.10
18.50
17.95
17.55
17.40
17.21
15.69
17.92
27.17
17.40
17.47
73
12.90
Operating margin%
18.62
18.54
21.32
21.71
19.73
21.76
24.53
23.33
25.78
23.45
23.84
23.45
21.74
18
9.54
Net margin%
9.82
12.33
11.35
13.78
15.24
17.71
19.43
20.19
17.72
15.37
27.75
17.72
15.30
67
15.85
P/E ratio (avg)x
8.652
9.117
10.62
10.60
11.20
11.60
13.06
14.32
16.81
19.32
27.21
14.32
11.40
79
21.50
EV/EBITx
24.45
24.52
23.93
26.39
29.82
35.49
35.57
42.37
50.98
51.86
37.01
42.37
32.66
32
9.70
FCF yield (avg)%
29.10
28.54
26.19
27.95
29.50
30.11
27.80
27.36
27.76
26.11
22.10
27.76
27.88
80
3.14
FCF margin%
2.55
3.33
5.17
2.88
5.42
2.58
3.47
4.66
5.88
3.05
8.72
3.47
3.40
92
0.783
FCF / Net incomex
0.939
1.030
0.926
1.037
1.043
1.100
1.138
1.259
1.270
1.423
0.786
1.259
1.072
63
17.40
ROIC%
24.39
27.12
25.83
23.34
25.20
25.37
25.36
27.70
25.62
24.41
17.20
25.37
25.37
52
29.68
Return on equity%
29.15
31.12
31.99
31.42
32.04
32.51
30.96
31.34
29.09
28.20
2.53
30.96
31.23
7
6.30
Return on assets%
5.94
4.21
5.07
3.25
0.42
2.00
3.55
5.06
5.22
5.04
23.21
5.04
4.62
76
0.61
EPSkr
0.26
0.27
0.30
0.29
0.27
0.26
0.26
0.28
0.29
0.31
0.64
2.91%
1.16%
—
27.79
EPS growth%
12.40
13.48
11.33
13.91
12.73
11.93
9.94
11.45
12.53
12.91
23.22
11.93
12.46
65
0.27
Bookvalue per shkr
0.24
0.24
0.21
0.22
0.21
0.22
0.20
0.20
0.19
0.17
0.27
(4.33%)
(3.45%)
—
0.93
FCF per sharekr
0.29
0.32
0.35
0.33
0.34
0.34
0.38
0.40
0.43
0.40
0.36
2.98%
4.55%
—
1.03
Dividend per shkr
0.99
1.01
1.08
1.08
1.06
0.92
0.94
0.97
0.94
0.84
1.27
(4.39%)
(1.83%)
—
13.50
Div yield (avg)%
18.60
20.98
20.93
20.61
17.97
20.47
21.51
19.59
22.00
21.87
23.15
21.51
20.77
92
22.46
Payout ratio%
32.98
34.91
34.25
35.84
35.84
33.17
33.40
31.08
28.25
25.40
5.68
31.08
33.28
74
7.870
Shares (diluted)M
6.733
6.990
7.406
7.297
7.002
6.218
6.889
6.685
6.871
7.304
7.863
0.85%
0.79%
82
24.81
Buyback yield%
21.24
21.69
21.31
19.49
20.31
20.06
20.01
20.07
18.27
15.56
12.40
20.01
20.07
66
0.331
D/E ratiox
0.575
0.575
0.688
0.728
0.828
0.932
1.112
1.211
1.327
1.376
0.400
1.211
0.880
52
13.85
Enterprise valuekr M
10.94
9.862
9.488
8.486
8.318
7.466
6.968
6.219
6.669
6.488
18.05
(4.85%)
(6.02%)
52
1.211
LT debtkr M
10.95
11.30
10.57
9.148
7.798
7.966
7.559
7.544
7.448
7.902
14.72
0.27%
(2.71%)
40
Cost of revenue
8.65%
0.99×
Operating expenses
9.45%
1.07×
Goodwill & intangibles
15.14%
Spread over hurdle
23.37%