29.46
Revenuekr M
15.36
16.45
17.47
18.92
20.39
21.67
22.81
24.27
26.46
28.90
30.67
7.23%
7.40%
80
29.44
Revenue growth%
23.44
20.70
20.84
18.79
19.18
21.92
19.15
18.40
19.08
19.10
16.51
19.10
19.17
11
9.62
Gross margin%
13.76
15.59
15.78
15.37
17.31
17.99
15.77
17.61
14.94
17.21
19.48
17.21
15.77
80
27.18
Operating margin%
26.73
26.11
29.08
28.81
28.52
29.32
31.33
32.22
33.86
34.33
8.88
32.22
29.20
84
21.78
Net margin%
2.99
4.30
4.34
7.05
9.28
9.77
10.38
13.26
11.07
8.44
20.75
10.38
8.86
63
11.56
P/E ratio (avg)x
12.41
12.38
13.94
15.06
15.33
16.52
16.01
17.34
19.32
18.90
27.99
17.34
15.67
94
37.42
EV/EBITx
18.20
20.79
23.56
25.99
26.27
26.08
27.63
27.85
28.00
28.18
18.99
27.85
26.18
94
27.53
FCF yield (avg)%
1.71
1.16
3.07
5.97
7.82
5.08
2.90
1.20
1.50
1.78
13.79
1.78
2.34
40
2.77
FCF margin%
14.65
16.02
16.55
18.41
20.82
19.28
21.49
23.03
24.36
27.23
12.41
23.03
20.05
14
1.505
FCF / Net incomex
1.452
1.291
1.124
1.108
0.992
1.016
0.885
0.922
0.902
0.894
1.107
0.902
1.004
84
22.46
ROIC%
16.62
15.13
17.04
16.71
18.65
16.50
17.80
17.41
15.42
15.61
5.21
16.50
16.66
70
2.84
Return on equity%
25.87
26.69
23.83
22.70
24.30
21.74
22.46
20.69
20.62
19.83
15.28
20.69
22.58
19
2.68
Return on assets%
30.81
32.47
33.67
32.20
35.06
34.71
37.58
37.75
35.35
32.57
29.26
35.35
34.19
75
0.88
EPSkr
2.36
2.54
2.73
3.15
2.98
2.90
3.03
3.16
3.11
3.10
0.92
0.82%
3.83%
—
8.76
EPS growth%
3.17
2.01
3.08
4.91
7.57
10.06
10.84
12.73
10.92
9.94
14.43
10.84
8.75
12
1.89
Bookvalue per shkr
1.34
1.29
1.35
1.32
1.30
1.31
1.32
1.45
1.48
1.42
2.70
1.74%
1.86%
—
2.89
FCF per sharekr
1.80
1.75
1.77
1.58
1.42
1.49
1.46
1.55
1.39
1.36
1.94
(0.80%)
(2.74%)
—
0.53
Dividend per shkr
0.58
0.58
0.65
0.68
0.69
0.62
0.58
0.60
0.58
0.57
1.22
(3.71%)
(0.70%)
—
6.53
Div yield (avg)%
31.20
29.88
28.37
30.15
30.56
30.52
30.91
29.72
26.87
27.36
3.01
29.72
30.01
5
14.70
Payout ratio%
8.42
5.80
3.30
5.96
6.22
8.42
5.91
4.26
5.73
7.66
27.07
5.91
5.94
79
6.127
Shares (diluted)M
3.953
3.517
3.477
3.029
3.028
3.095
2.834
2.584
2.495
2.642
5.951
(2.69%)
(4.51%)
93
17.65
Buyback yield%
11.00
13.78
13.04
15.30
14.75
12.39
11.52
10.54
12.18
9.87
24.40
11.52
12.28
53
0.489
D/E ratiox
1.681
1.832
1.861
1.820
1.872
2.184
2.344
2.744
2.648
2.663
0.573
2.648
2.028
85
26.50
Enterprise valuekr M
44.19
44.73
49.37
50.47
57.21
58.04
58.81
61.91
64.57
63.44
3.067
2.09%
5.31%
72
32.17
LT debtkr M
21.01
23.13
24.17
23.96
23.14
22.99
25.86
29.12
31.22
33.50
34.32
7.68%
6.13%
16
Cost of revenue
7.18%
0.98×
Operating expenses
7.96%
1.05×
Cash and investments
15.91%
Spread over hurdle
(2.04%)