68.06
Revenuekr M
58.39
61.05
62.79
63.03
63.79
66.50
69.46
71.20
74.73
77.88
71.26
4.07%
3.39%
80
11.86
Revenue growth%
29.49
30.30
31.33
32.76
32.25
31.32
29.67
32.08
30.99
28.37
4.23
30.99
31.16
80
22.29
Gross margin%
22.20
25.03
25.92
26.23
26.91
28.13
28.42
27.17
24.26
24.36
8.16
27.17
26.08
29
11.50
Operating margin%
13.99
14.27
14.88
17.83
15.10
17.83
19.58
18.78
19.43
18.02
23.56
18.78
17.83
94
12.08
Net margin%
19.70
19.75
18.39
19.76
21.25
23.60
20.76
20.47
21.77
20.10
7.20
20.76
20.29
36
21.53
P/E ratio (avg)x
28.43
29.34
29.52
27.07
28.04
31.82
34.91
36.76
37.31
35.64
6.032
35.64
30.67
10
31.55
EV/EBITx
28.42
28.80
30.95
27.73
24.98
27.18
28.15
25.01
27.73
24.95
22.85
27.18
27.73
93
29.52
FCF yield (avg)%
40.61
39.41
41.37
40.57
41.18
42.76
44.12
42.56
41.00
38.20
10.07
42.56
41.09
27
11.41
FCF margin%
20.86
20.25
17.39
18.16
18.81
21.51
21.63
19.75
18.71
19.82
20.54
19.82
19.79
50
1.365
FCF / Net incomex
1.512
1.612
1.706
1.886
1.966
1.781
1.769
1.918
1.867
1.978
1.649
1.867
1.824
77
16.18
ROIC%
9.50
9.94
8.31
10.96
13.73
10.95
12.80
14.90
14.91
13.12
10.39
13.12
11.88
40
14.39
Return on equity%
14.67
13.23
11.17
9.18
7.12
8.11
9.69
8.28
8.98
11.18
27.08
8.98
9.44
36
13.94
Return on assets%
12.51
14.46
13.29
13.54
13.96
11.52
9.67
10.43
11.42
9.19
8.23
10.43
12.01
56
1.93
EPSkr
2.19
2.06
2.35
2.36
2.34
2.45
2.40
2.25
2.35
2.32
2.02
(0.16%)
1.77%
—
10.86
EPS growth%
1.07
1.98
3.41
1.63
0.70
1.93
0.40
1.96
1.72
0.40
28.45
1.72
1.67
95
2.12
Bookvalue per shkr
1.50
1.35
1.19
1.07
1.08
1.11
1.11
1.14
0.97
1.04
2.02
(0.66%)
(4.22%)
—
2.19
FCF per sharekr
0.43
0.44
0.43
0.44
0.51
0.58
0.61
0.73
0.70
0.68
1.17
5.84%
5.63%
—
1.12
Dividend per shkr
2.01
2.40
2.44
2.84
2.95
3.13
3.73
4.44
4.48
4.38
0.55
8.24%
9.06%
—
22.91
Div yield (avg)%
18.75
21.51
21.20
19.62
18.09
15.56
14.67
12.43
14.09
14.27
28.09
14.27
16.82
14
24.76
Payout ratio%
10.52
8.97
8.89
10.67
10.78
11.13
10.83
10.37
9.44
10.40
13.56
10.40
10.46
87
14.52
Shares (diluted)M
22.51
27.35
32.27
38.05
41.54
47.26
48.53
53.26
57.09
67.59
14.85
10.23%
13.28%
89
17.27
Buyback yield%
11.30
10.89
13.08
10.78
11.87
12.63
11.00
9.89
9.21
9.34
8.10
9.89
10.95
72
0.739
D/E ratiox
1.557
1.499
1.382
1.385
1.212
1.320
1.385
1.186
1.123
1.129
0.200
1.186
1.351
35
79.95
Enterprise valuekr M
41.06
43.01
43.97
46.43
48.33
52.72
58.72
64.72
62.90
68.08
81.29
7.09%
6.79%
31
9.282
LT debtkr M
43.74
44.65
44.38
41.96
41.97
46.61
46.93
51.40
53.41
55.48
4.688
5.74%
3.99%
84
Cost of revenue
3.39%
1.00×
Operating expenses
3.21%
0.98×
Goodwill & intangibles
17.25%
Cash and investments
14.41%
Spread over hurdle
(5.13%)