13.12
Revenuekr B
23.14
23.97
25.11
26.43
27.48
28.96
29.70
29.97
31.56
32.24
14.26
3.25%
3.85%
36
28.65
Revenue growth%
15.56
14.78
13.65
10.72
8.78
8.21
6.70
8.96
6.88
9.50
8.25
8.21
9.23
33
4.80
Gross margin%
9.10
11.09
11.04
9.49
11.29
11.86
12.17
13.26
13.86
15.16
13.40
13.26
11.57
58
6.46
Operating margin%
9.47
8.44
11.33
11.87
12.55
10.66
9.78
8.73
9.59
8.74
29.04
9.59
9.68
26
14.76
Net margin%
24.91
25.74
25.35
26.42
24.11
21.83
20.87
20.96
19.51
22.30
11.60
20.96
23.21
55
6.668
P/E ratio (avg)x
19.97
17.75
17.02
17.64
17.04
15.52
15.08
16.57
15.51
15.06
27.46
15.51
16.80
53
24.68
EV/EBITx
10.46
11.43
10.05
10.76
11.42
10.93
10.85
10.04
8.904
8.835
36.87
10.04
10.61
44
11.71
FCF yield (avg)%
7.50
9.69
9.86
9.07
10.14
7.49
5.61
4.21
1.99
2.73
12.62
4.21
7.50
52
18.49
FCF margin%
3.60
5.94
5.31
2.53
2.80
0.40
2.25
1.19
1.11
2.49
15.75
1.19
2.51
70
0.751
FCF / Net incomex
0.726
0.636
0.612
0.616
0.656
0.670
0.623
0.592
0.581
0.562
1.114
0.592
0.619
86
23.89
ROIC%
21.62
23.86
21.72
20.20
22.75
22.77
24.55
23.02
25.50
24.06
20.16
24.06
22.89
56
27.23
Return on equity%
12.93
11.44
8.60
6.46
7.00
4.29
6.91
7.39
8.81
9.49
2.95
7.39
8.00
83
29.54
Return on assets%
6.48
6.58
8.66
5.70
4.41
6.18
7.56
6.04
7.17
5.08
5.08
6.18
6.33
75
2.10
EPSkr
1.97
2.17
2.45
2.60
3.00
3.00
2.94
3.15
3.24
3.42
2.14
2.67%
5.68%
—
16.87
EPS growth%
27.16
26.03
26.34
26.17
25.11
25.74
24.56
22.15
23.18
24.69
18.78
24.56
25.43
48
2.02
Bookvalue per shkr
1.31
1.39
1.42
1.31
1.27
1.38
1.50
1.34
1.27
1.30
3.58
0.53%
0.38%
—
6.28
FCF per sharekr
6.30
6.08
6.86
6.78
6.64
7.52
7.25
7.16
7.66
7.90
3.08
3.52%
1.95%
—
3.15
Dividend per shkr
3.29
3.57
3.57
3.46
3.70
4.06
3.89
4.12
4.71
5.04
1.08
6.41%
5.01%
—
22.52
Div yield (avg)%
23.51
20.75
20.80
18.51
16.89
15.44
17.09
15.28
16.81
15.29
6.35
15.44
16.99
39
24.48
Payout ratio%
26.42
27.90
28.37
30.05
28.85
26.89
27.13
24.38
26.70
29.42
22.77
26.89
27.52
88
3.880
Shares (diluted)B
3.822
3.442
3.456
3.224
3.110
3.281
3.389
3.228
3.464
3.320
3.866
1.32%
(1.67%)
39
27.87
Buyback yield%
13.27
10.73
12.34
9.70
12.69
10.58
12.52
12.77
14.75
14.34
10.66
12.77
12.60
15
1.769
D/E ratiox
0.836
0.840
0.936
1.004
1.177
1.370
1.624
1.578
1.637
1.914
1.536
1.624
1.274
12
23.84
Enterprise valuekr B
22.28
20.46
22.09
20.43
21.06
22.52
22.22
20.69
21.08
20.54
6.441
(0.50%)
0.27%
74
16.90
LT debtkr B
40.71
40.66
44.86
40.91
43.65
41.53
43.32
40.52
38.59
41.67
13.34
(0.93%)
1.31%
86
Cost of revenue
3.85%
1.00×
Operating expenses
4.37%
1.05×
Property and equipment
17.45%
Cash and investments
14.26%
Spread over hurdle
(2.11%)