13.95
Revenuekr B
13.23
13.56
13.92
14.47
15.06
15.15
15.82
16.24
16.92
17.72
14.91
3.31%
3.35%
69
2.47
Revenue growth%
28.07
30.59
30.86
32.70
35.37
34.53
32.75
32.49
34.73
35.48
23.64
34.53
32.73
86
10.90
Gross margin%
26.40
26.26
23.55
20.66
23.30
25.19
25.85
27.60
25.07
25.11
17.11
25.19
25.15
49
21.52
Operating margin%
27.22
24.83
23.00
25.77
26.08
28.04
25.61
23.16
21.87
23.55
9.86
23.55
25.22
72
6.55
Net margin%
5.32
3.07
5.67
7.65
9.76
12.43
13.20
15.89
15.59
18.46
9.55
15.59
11.09
15
23.58
P/E ratio (avg)x
30.48
30.61
30.13
32.05
34.49
35.99
33.14
31.38
28.18
31.50
13.83
31.50
31.44
70
13.00
EV/EBITx
28.40
29.06
26.98
25.30
26.11
24.81
22.39
22.53
21.97
21.36
20.19
22.39
25.05
21
8.82
FCF yield (avg)%
22.66
19.95
17.25
18.22
16.56
16.29
18.12
19.89
22.13
19.95
28.99
19.89
19.06
81
4.89
FCF margin%
14.78
16.66
19.59
21.69
21.67
22.00
20.41
23.31
21.80
19.57
10.81
21.80
21.04
95
0.901
FCF / Net incomex
1.133
1.042
1.093
0.965
0.914
0.868
0.816
0.730
0.785
0.858
1.266
0.816
0.891
42
8.02
ROIC%
25.77
23.65
20.67
22.93
23.36
20.84
23.40
20.43
21.18
23.82
5.99
21.18
23.14
84
20.56
Return on equity%
24.06
24.32
25.44
22.94
25.10
26.46
25.49
26.03
28.16
29.29
18.74
26.46
25.47
70
7.08
Return on assets%
23.29
23.95
23.85
22.49
23.14
21.61
24.19
25.66
26.97
25.61
9.21
25.61
23.90
22
12.57
EPSkr
18.93
20.02
21.35
23.01
23.52
25.92
25.69
25.64
30.57
32.54
12.92
6.71%
6.60%
—
8.10
EPS growth%
5.64
5.95
4.56
6.00
6.76
7.80
6.34
8.61
11.59
9.79
8.48
8.61
6.55
36
13.08
Bookvalue per shkr
10.83
12.06
12.42
13.23
14.55
16.39
18.22
19.39
19.81
21.85
1.80
8.47%
8.72%
—
5.42
FCF per sharekr
13.93
15.07
16.83
18.28
18.41
17.16
18.06
17.62
19.88
21.91
3.85
3.55%
5.96%
—
11.11
Dividend per shkr
4.16
4.02
4.02
3.92
4.70
5.34
6.23
6.06
6.27
6.91
6.99
8.02%
5.67%
—
9.10
Div yield (avg)%
15.80
16.94
15.19
13.59
11.73
9.56
10.51
8.55
5.98
7.24
26.75
8.55
11.12
21
29.96
Payout ratio%
19.24
19.36
18.50
16.05
17.37
20.26
23.23
23.00
24.27
26.38
22.02
23.23
19.81
51
0.717
Shares (diluted)B
1.200
1.417
1.422
1.565
1.702
1.740
2.057
2.206
2.337
2.252
0.711
5.76%
7.28%
84
20.12
Buyback yield%
15.66
13.64
10.73
12.59
10.73
12.79
10.29
8.55
10.58
9.88
16.52
10.29
10.73
87
1.344
D/E ratiox
1.485
1.446
1.690
1.699
1.861
2.155
2.498
2.703
2.715
2.840
1.018
2.703
2.008
39
13.88
Enterprise valuekr B
20.46
22.10
23.78
23.97
23.60
24.37
22.60
22.67
23.72
27.05
5.692
2.77%
3.95%
68
5.585
LT debtkr B
15.23
14.42
15.57
17.61
17.14
16.79
17.09
19.90
22.82
25.40
23.75
8.19%
5.98%
26
Cost of revenue
3.35%
1.00×
Operating expenses
3.09%
0.97×
Goodwill & intangibles
19.06%
Property and equipment
14.31%
Spread over hurdle
(4.20%)