72.69
Revenuekr M
44.51
47.78
50.61
54.23
58.91
64.93
68.89
73.44
79.76
86.36
80.51
7.95%
7.57%
88
9.07
Revenue growth%
27.54
26.32
23.59
23.38
25.81
28.51
27.58
24.97
27.97
25.25
28.73
27.58
26.07
49
22.35
Gross margin%
5.26
4.32
6.07
4.93
6.10
7.21
8.80
11.06
10.41
12.73
18.22
10.41
6.66
87
14.64
Operating margin%
19.63
22.48
21.55
22.41
24.96
27.81
28.90
29.12
30.08
27.27
23.69
28.90
26.11
73
3.33
Net margin%
5.65
4.87
4.94
5.07
5.79
8.64
8.65
6.00
5.28
6.15
28.03
6.15
5.72
14
36.14
P/E ratio (avg)x
11.27
11.31
11.36
10.79
10.04
10.13
9.172
8.984
8.251
7.845
11.18
8.984
10.08
45
24.26
EV/EBITx
24.89
22.08
19.89
21.15
23.31
22.95
23.43
21.08
20.57
20.07
14.30
21.08
21.61
18
22.07
FCF yield (avg)%
5.99
8.50
10.34
12.46
9.46
11.81
14.22
15.52
17.04
18.81
23.88
15.52
12.13
81
14.66
FCF margin%
22.59
24.46
22.03
20.52
18.77
17.96
18.76
17.32
17.93
18.55
15.88
17.96
18.76
75
1.258
FCF / Net incomex
1.468
1.439
1.548
1.493
1.304
1.219
1.209
1.250
1.177
1.035
1.654
1.209
1.277
48
21.53
ROIC%
18.81
20.56
22.33
20.49
18.79
17.00
19.26
17.99
19.89
18.50
15.22
18.50
19.03
79
24.71
Return on equity%
16.56
14.87
16.24
17.92
17.53
15.25
15.92
18.49
18.17
17.46
12.62
17.46
17.01
5
21.07
Return on assets%
8.93
10.94
8.33
10.35
10.50
8.62
11.55
11.49
11.78
11.11
26.00
11.49
10.72
86
3.60
EPSkr
4.39
4.99
5.36
6.07
6.79
7.28
8.17
8.81
8.69
9.75
3.80
7.49%
9.14%
—
15.53
EPS growth%
30.13
28.30
29.11
31.80
28.83
29.48
27.92
25.12
27.71
30.70
27.38
27.92
28.97
49
1.09
Bookvalue per shkr
2.69
2.68
2.74
2.50
2.43
2.39
2.22
2.28
2.59
2.64
1.95
1.63%
(0.87%)
—
1.84
FCF per sharekr
2.71
2.48
2.61
2.40
2.09
1.81
1.61
1.70
1.66
1.51
2.26
(6.30%)
(6.69%)
—
4.75
Dividend per shkr
4.43
4.37
4.29
4.72
4.68
5.15
5.04
5.66
5.10
5.02
1.80
1.41%
0.67%
—
4.27
Div yield (avg)%
15.24
13.15
14.47
13.26
11.63
11.77
10.11
8.63
6.93
4.21
17.80
8.63
11.70
30
12.33
Payout ratio%
12.69
13.89
15.92
15.85
16.42
17.54
19.88
16.91
15.46
15.67
17.07
16.91
15.89
51
10.17
Shares (diluted)M
15.41
17.33
16.94
20.52
24.78
28.28
30.94
35.58
40.38
42.07
9.741
11.16%
11.90%
35
9.11
Buyback yield%
15.24
17.73
18.93
16.30
14.03
14.99
12.64
15.30
12.62
11.58
26.24
12.64
15.11
28
1.584
D/E ratiox
0.410
0.400
0.430
0.425
0.456
0.529
0.519
0.537
0.587
0.643
1.544
0.537
0.488
65
56.23
Enterprise valuekr M
18.63
20.30
21.93
24.11
23.78
24.90
24.48
25.11
24.34
25.37
22.29
1.30%
3.99%
12
7.035
LT debtkr M
96.29
95.63
103.4
101.4
112.0
120.9
124.9
130.8
140.6
142.3
23.03
4.90%
5.35%
13
Cost of revenue
7.71%
1.01×
Operating expenses
7.26%
0.97×
Goodwill & intangibles
16.52%
Property and equipment
16.30%
Spread over hurdle
(0.84%)