25.95
Revenuekr M
29.30
29.73
30.38
31.49
31.98
33.59
35.61
36.25
36.86
38.12
27.99
3.58%
3.05%
45
24.34
Revenue growth%
3.18
1.59
0.40
0.40
0.40
0.40
1.55
0.40
0.40
0.40
28.54
0.40
0.40
86
3.06
Gross margin%
0.40
0.40
0.40
0.40
2.77
2.88
2.99
5.81
3.08
0.67
25.62
2.99
1.72
88
17.92
Operating margin%
18.83
18.19
17.19
19.69
19.19
16.91
16.45
16.05
14.56
13.59
2.79
16.05
17.05
13
14.99
Net margin%
30.59
33.26
31.46
32.05
33.26
30.64
32.63
29.75
32.50
32.57
24.68
32.50
32.28
25
13.34
P/E ratio (avg)x
28.91
29.27
31.85
30.60
29.85
29.64
31.17
32.99
30.53
28.99
24.51
30.53
30.19
49
18.95
EV/EBITx
24.54
21.70
22.08
20.06
18.72
19.52
20.65
21.82
19.41
17.78
18.26
19.52
20.36
67
3.15
FCF yield (avg)%
7.54
4.97
5.50
7.57
9.01
8.91
10.34
12.89
15.27
15.38
16.24
12.89
8.96
51
16.10
FCF margin%
28.29
27.72
25.86
25.31
24.16
23.91
21.56
22.00
23.69
24.39
20.49
23.69
24.28
46
0.852
FCF / Net incomex
2.192
2.112
2.266
2.281
1.949
1.766
1.599
1.384
1.220
1.169
0.624
1.384
1.857
43
25.47
ROIC%
9.12
9.92
9.14
6.57
4.91
2.60
5.59
5.48
4.00
6.28
12.20
5.48
5.94
69
7.43
Return on equity%
19.97
18.74
20.50
18.70
19.37
19.36
18.12
17.70
15.79
15.67
18.23
17.70
18.72
87
13.68
Return on assets%
7.13
6.30
6.19
6.24
8.00
10.48
7.49
7.25
5.95
5.00
12.96
7.25
6.71
70
0.15
EPSkr
0.47
0.52
0.54
0.61
0.68
0.73
0.73
0.79
0.87
0.94
0.16
6.65%
7.12%
—
4.41
EPS growth%
31.84
31.34
29.89
28.51
28.87
27.12
24.12
25.00
25.91
24.68
11.28
25.00
27.82
28
0.31
Bookvalue per shkr
0.67
0.78
0.81
0.91
0.94
0.99
1.05
1.20
1.14
1.11
0.21
3.22%
5.76%
—
0.30
FCF per sharekr
0.10
0.12
0.12
0.13
0.13
0.14
0.14
0.14
0.15
0.18
0.18
6.24%
6.58%
—
0.45
Dividend per shkr
0.17
0.17
0.19
0.20
0.18
0.21
0.23
0.26
0.26
0.27
0.12
8.02%
4.23%
—
13.96
Div yield (avg)%
27.07
28.74
29.23
29.66
26.66
28.65
28.10
25.41
25.79
24.67
4.55
25.79
27.59
77
21.86
Payout ratio%
23.84
25.26
27.51
29.68
26.95
27.08
27.57
30.14
28.68
30.90
21.09
28.68
27.54
26
48.69
Shares (diluted)M
47.62
52.33
59.68
57.11
64.24
67.16
74.66
70.76
76.57
84.45
47.01
5.62%
5.89%
69
6.93
Buyback yield%
10.17
12.53
15.18
15.58
13.76
14.11
15.16
15.71
16.60
15.50
7.31
15.50
15.17
5
0.187
D/E ratiox
0.455
0.494
0.499
0.487
0.520
0.453
0.421
0.412
0.428
0.463
1.651
0.428
0.459
7
12.81
Enterprise valuekr M
31.11
31.32
30.26
32.65
37.08
43.34
41.16
43.34
44.55
49.57
11.81
5.98%
5.15%
17
11.56
LT debtkr M
29.94
28.83
29.05
26.45
28.65
27.69
26.16
28.28
27.98
26.18
23.08
(1.79%)
(2.19%)
45
Cost of revenue
3.08%
1.00×
Operating expenses
3.09%
1.00×
Cash and investments
17.62%
Spread over hurdle
11.93%