11.00
Revenuekr M
28.59
30.88
32.74
34.46
36.79
38.98
42.04
44.19
46.17
50.08
11.52
6.36%
6.56%
52
16.98
Revenue growth%
5.78
6.09
8.82
9.79
11.70
12.29
12.27
9.61
11.29
12.95
8.55
12.27
10.54
35
8.61
Gross margin%
17.69
18.75
19.56
16.61
17.44
19.48
22.04
20.31
23.30
21.24
15.83
21.24
19.52
11
18.39
Operating margin%
22.74
23.11
23.06
25.78
27.13
28.83
31.50
30.72
31.43
32.87
5.97
31.43
27.98
63
22.76
Net margin%
4.98
5.97
7.57
8.64
8.05
7.61
5.34
8.29
10.20
9.67
25.26
8.29
7.83
77
12.04
P/E ratio (avg)x
34.70
32.96
32.10
33.47
34.71
38.65
40.23
37.98
41.03
43.81
18.59
40.23
36.34
29
23.35
EV/EBITx
37.74
42.51
45.46
49.98
47.59
51.54
52.09
59.54
64.64
75.92
20.58
59.54
50.76
19
6.29
FCF yield (avg)%
16.68
15.31
16.97
18.29
20.77
20.32
18.00
17.25
18.07
19.84
9.46
18.07
18.04
10
25.56
FCF margin%
22.25
20.66
20.21
19.20
19.62
22.04
21.13
23.40
23.81
24.39
17.13
23.40
21.58
55
1.450
FCF / Net incomex
1.571
1.595
1.665
1.674
1.731
1.649
1.786
1.892
1.808
1.682
0.454
1.786
1.678
18
3.86
ROIC%
13.76
11.55
12.72
10.46
11.85
12.88
10.26
8.82
8.50
7.00
23.16
8.82
11.01
34
22.88
Return on equity%
29.39
30.63
27.71
26.84
29.29
26.38
28.30
29.49
28.11
27.03
6.60
28.11
28.21
94
2.91
Return on assets%
12.67
13.61
12.62
15.06
16.03
15.59
16.88
18.84
20.79
18.70
26.95
18.70
15.81
32
1.68
EPSkr
1.16
1.20
1.08
1.01
0.98
0.84
0.85
0.73
0.69
0.62
1.83
(8.58%)
(6.61%)
—
14.74
EPS growth%
11.39
12.21
9.43
8.86
7.99
9.66
11.67
13.69
11.99
12.69
2.43
11.99
11.53
40
1.75
Bookvalue per shkr
1.90
2.08
2.01
1.88
1.78
1.73
1.96
1.89
2.10
2.27
1.46
4.98%
0.94%
—
1.75
FCF per sharekr
1.80
2.13
2.30
2.73
3.20
3.20
3.67
3.67
4.10
4.49
1.69
6.98%
10.87%
—
1.26
Dividend per shkr
0.90
0.99
1.04
1.03
1.11
1.18
1.12
1.24
1.18
1.10
0.37
(0.05%)
1.42%
—
4.67
Div yield (avg)%
0.40
0.40
2.94
1.29
3.17
5.00
3.18
4.39
2.90
3.31
26.14
3.31
3.05
65
24.31
Payout ratio%
1.54
0.96
3.66
6.34
5.85
5.42
8.28
10.62
11.93
14.35
22.16
10.62
6.09
11
10.36
Shares (diluted)M
11.49
10.72
10.92
12.21
13.89
13.10
12.94
14.32
15.63
17.00
10.53
4.12%
3.55%
70
16.40
Buyback yield%
20.36
19.27
21.11
19.74
21.73
23.14
23.44
22.97
24.24
22.13
25.65
23.14
21.93
80
1.223
D/E ratiox
0.460
0.430
0.396
0.438
0.409
0.369
0.363
0.343
0.330
0.360
0.454
0.360
0.383
15
42.38
Enterprise valuekr M
20.23
22.21
25.40
25.34
23.55
23.57
23.44
27.10
29.10
27.72
30.18
3.31%
2.42%
39
11.43
LT debtkr M
12.39
14.65
14.56
15.15
14.80
15.93
15.72
16.60
16.18
15.95
4.237
1.50%
3.32%
77
Cost of revenue
6.66%
1.01×
Operating expenses
6.99%
1.04×
Spread over hurdle
53.55%