6.965
Revenuekr B
38.11
40.24
42.02
43.24
44.77
45.59
47.65
48.70
51.35
54.41
7.405
3.98%
4.05%
50
9.08
Revenue growth%
8.78
11.68
12.83
14.05
15.93
13.49
15.28
15.33
13.37
13.23
17.83
13.49
13.43
30
23.30
Gross margin%
21.94
19.33
19.81
18.29
16.23
17.80
19.11
20.87
23.38
23.67
24.92
20.87
19.57
84
11.04
Operating margin%
12.01
14.07
16.57
14.99
14.48
15.44
14.38
13.84
11.31
12.22
29.26
13.84
14.22
57
21.58
Net margin%
5.47
3.83
0.89
3.22
3.59
3.39
2.03
4.85
4.22
2.41
13.06
3.39
3.49
56
23.96
P/E ratio (avg)x
29.04
27.62
27.29
29.83
32.37
37.62
40.18
38.88
37.15
43.92
15.01
38.88
34.76
24
20.47
EV/EBITx
36.86
36.27
38.39
40.20
41.43
39.49
45.45
47.74
52.10
56.79
6.303
47.74
40.81
92
12.56
FCF yield (avg)%
26.68
28.39
29.19
26.72
27.96
29.72
30.97
33.94
32.04
29.90
22.23
30.97
29.46
39
15.48
FCF margin%
29.28
31.59
33.00
32.73
34.76
35.02
33.98
33.76
34.81
33.69
11.08
33.98
33.72
6
0.518
FCF / Net incomex
0.887
0.849
0.763
0.780
0.815
0.711
0.697
0.619
0.594
0.520
0.630
0.619
0.737
59
6.53
ROIC%
10.43
12.57
14.59
15.80
17.45
15.52
16.40
14.78
16.28
14.30
15.68
15.52
15.15
55
25.89
Return on equity%
16.01
13.53
13.63
14.24
16.76
16.20
16.60
16.77
14.79
16.20
27.92
16.20
16.10
49
6.42
Return on assets%
3.42
4.11
4.20
2.00
0.41
0.40
0.58
1.21
2.30
0.40
13.00
0.58
1.60
39
28.77
EPSkr
26.35
25.35
26.70
24.48
23.21
21.57
19.94
21.33
22.48
23.44
30.28
0.20%
(0.72%)
—
17.96
EPS growth%
1.97
0.40
2.19
3.01
0.75
0.40
0.40
0.40
0.40
0.40
29.43
0.40
0.40
24
7.78
Bookvalue per shkr
12.40
13.79
15.95
18.56
20.92
19.94
23.20
26.61
25.14
23.54
36.46
2.38%
7.00%
—
30.18
FCF per sharekr
26.37
29.92
28.67
30.79
35.13
39.86
44.29
47.79
50.03
50.70
19.96
7.61%
6.72%
—
34.71
Dividend per shkr
44.44
49.11
50.27
51.24
52.85
53.79
50.85
50.70
56.89
64.02
22.25
3.91%
4.95%
—
12.85
Div yield (avg)%
24.51
27.16
24.67
23.66
25.42
22.91
20.11
21.11
24.07
24.57
25.25
22.91
24.29
58
6.14
Payout ratio%
23.30
24.07
26.88
25.26
27.08
28.19
29.66
26.86
24.50
22.59
7.35
26.86
26.06
83
0.677
Shares (diluted)B
1.153
1.128
1.148
1.268
1.480
1.732
1.751
1.672
1.843
1.810
0.703
4.10%
5.87%
25
16.51
Buyback yield%
5.96
8.79
8.23
9.82
9.55
8.88
10.90
12.85
11.68
10.69
5.48
10.90
9.68
78
0.245
D/E ratiox
1.004
1.161
1.301
1.370
1.292
1.335
1.543
1.732
1.771
1.915
0.675
1.732
1.353
6
27.40
Enterprise valuekr B
15.82
18.46
18.87
21.81
20.31
20.29
23.12
21.48
22.79
21.79
23.82
1.42%
4.27%
28
2.022
LT debtkr B
10.60
9.333
8.798
7.726
7.347
7.672
7.075
7.635
7.451
8.127
10.27
2.04%
(2.16%)
36
Cost of revenue
4.05%
1.00×
Operating expenses
3.92%
0.99×
Property and equipment
14.55%
Spread over hurdle
(0.93%)