18.10
Revenuekr M
10.12
10.93
12.00
12.74
13.61
14.68
15.95
17.19
18.46
19.72
19.99
7.70%
7.45%
55
12.53
Revenue growth%
31.45
33.96
34.54
34.45
34.29
33.83
35.19
37.77
35.11
36.09
29.38
35.19
34.50
83
10.03
Gross margin%
13.65
11.94
11.44
13.96
12.01
14.18
11.33
8.62
11.31
12.03
28.87
11.33
11.97
88
4.14
Operating margin%
14.33
14.22
12.39
12.46
9.68
9.52
12.44
14.33
15.70
13.95
27.93
13.95
13.21
82
8.15
Net margin%
29.91
31.73
29.14
31.36
33.78
31.07
31.02
30.33
27.51
27.70
4.76
30.33
30.67
26
21.50
P/E ratio (avg)x
10.19
11.20
10.41
11.60
12.19
12.98
11.92
12.50
13.21
12.48
8.911
12.50
12.06
8
32.44
EV/EBITx
7.036
6.793
7.704
7.089
7.030
6.943
7.403
7.764
8.614
7.840
26.46
7.764
7.246
39
17.73
FCF yield (avg)%
14.63
14.10
13.08
11.77
12.52
14.79
12.55
12.72
9.82
10.80
29.41
12.55
12.63
79
11.17
FCF margin%
31.47
32.77
30.78
29.62
27.96
27.46
25.41
28.13
29.24
31.78
22.35
28.13
29.43
32
0.867
FCF / Net incomex
0.843
0.865
0.934
0.900
0.946
0.825
0.840
0.745
0.668
0.581
0.886
0.745
0.842
91
12.43
ROIC%
13.32
12.20
10.37
9.19
8.07
7.26
9.45
9.31
8.33
6.55
20.73
8.33
9.25
34
29.66
Return on equity%
13.74
11.91
11.80
12.45
13.45
11.18
14.17
12.58
13.79
15.57
3.86
13.79
13.01
6
19.06
Return on assets%
25.30
25.14
22.97
23.72
21.42
23.73
24.24
26.70
28.14
28.88
28.11
26.70
24.69
94
1.05
EPSkr
1.24
1.30
1.36
1.60
1.58
1.66
1.69
1.71
1.68
1.65
1.07
0.95%
3.15%
—
18.65
EPS growth%
22.74
19.99
21.33
21.09
23.97
26.24
26.97
29.08
27.77
24.79
7.50
26.97
24.38
16
0.71
Bookvalue per shkr
1.85
1.75
1.56
1.63
1.61
1.73
1.80
1.60
1.39
1.18
0.71
(6.03%)
(4.00%)
—
1.88
FCF per sharekr
0.50
0.53
0.47
0.46
0.48
0.47
0.49
0.44
0.43
0.40
1.00
(3.24%)
(1.59%)
—
1.85
Dividend per shkr
1.81
1.83
2.03
1.91
2.01
1.87
2.01
1.91
1.76
1.89
1.10
(1.19%)
(0.04%)
—
10.81
Div yield (avg)%
11.14
11.52
9.76
9.35
8.95
11.43
12.17
11.05
12.05
11.56
7.34
11.56
11.28
42
13.81
Payout ratio%
7.42
6.23
4.72
6.90
9.14
6.15
6.01
8.14
8.03
8.59
5.87
8.03
7.16
26
8.990
Shares (diluted)M
8.476
7.713
7.488
7.757
7.333
7.582
6.843
7.376
7.738
7.630
9.446
0.80%
(0.82%)
93
12.89
Buyback yield%
18.49
19.35
17.67
19.24
19.45
20.41
21.22
23.25
25.61
25.26
19.92
23.25
19.93
24
1.758
D/E ratiox
1.413
1.372
1.495
1.750
1.949
1.980
2.251
2.659
2.869
3.353
0.853
2.659
1.965
14
19.90
Enterprise valuekr M
4.001
4.525
4.847
5.048
5.450
5.546
5.489
6.335
6.854
6.643
25.37
4.04%
5.52%
42
25.06
LT debtkr M
31.88
31.54
36.61
39.22
36.72
35.18
39.45
37.48
41.73
46.20
12.61
4.70%
5.22%
16
Cost of revenue
7.45%
1.00×
Operating expenses
7.49%
1.00×
Spread over hurdle
12.17%